[YOKO] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[YOKO] YOKOHAMA INDUSTRIES BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- -11.45%
Quarter Report
Latest QR
Upcoming QR
YOKO's Result
YOKO's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 122,178 113,179 92,790 85,467 87,820 70,745 76,034 8.22%
PBT 10,197 -6,188 -3,022 5,901 5,435 6,329 8,811 2.46%
Tax -2,448 -25 1,144 -2,839 -1,977 -2,698 -3,528 -5.90%
NP 7,749 -6,213 -1,878 3,062 3,458 3,631 5,283 6.58%
-
NP to SH 7,772 -6,182 -1,878 3,062 3,458 3,631 5,283 6.64%
-
Tax Rate 24.01% - - 48.11% 36.38% 42.63% 40.04% -
Total Cost 114,429 119,392 94,668 82,405 84,362 67,114 70,751 8.33%
-
Net Worth 50,677 42,694 50,109 40,097 42,379 38,804 36,830 5.46%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - 1,188 - - -
Div Payout % - - - - 34.36% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 50,677 42,694 50,109 40,097 42,379 38,804 36,830 5.46%
NOSH 43,687 43,565 43,573 33,138 19,803 19,798 19,801 14.09%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 6.34% -5.49% -2.02% 3.58% 3.94% 5.13% 6.95% -
ROE 15.34% -14.48% -3.75% 7.64% 8.16% 9.36% 14.34% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 279.66 259.79 212.95 257.91 443.45 357.33 383.98 -5.14%
EPS 17.79 -14.19 -4.31 9.24 10.33 18.34 26.68 -6.52%
DPS 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.16 0.98 1.15 1.21 2.14 1.96 1.86 -7.56%
Adjusted Per Share Value based on latest NOSH - 33,047
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 143.29 132.73 108.82 100.23 102.99 82.97 89.17 8.22%
EPS 9.11 -7.25 -2.20 3.59 4.06 4.26 6.20 6.62%
DPS 0.00 0.00 0.00 0.00 1.39 0.00 0.00 -
NAPS 0.5943 0.5007 0.5877 0.4703 0.497 0.4551 0.4319 5.46%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.29 0.25 0.43 0.54 0.68 0.75 0.97 -
P/RPS 0.10 0.10 0.20 0.21 0.15 0.21 0.25 -14.15%
P/EPS 1.63 -1.76 -9.98 5.84 3.89 4.09 3.64 -12.52%
EY 61.34 -56.76 -10.02 17.11 25.68 24.45 27.51 14.29%
DY 0.00 0.00 0.00 0.00 8.82 0.00 0.00 -
P/NAPS 0.25 0.26 0.37 0.45 0.32 0.38 0.52 -11.48%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 01/03/06 28/02/05 26/02/04 26/02/03 03/04/02 23/02/01 -
Price 0.38 0.25 0.46 0.57 0.69 0.77 0.79 -
P/RPS 0.14 0.10 0.22 0.22 0.16 0.22 0.21 -6.53%
P/EPS 2.14 -1.76 -10.67 6.17 3.95 4.20 2.96 -5.26%
EY 46.82 -56.76 -9.37 16.21 25.31 23.82 33.77 5.59%
DY 0.00 0.00 0.00 0.00 8.70 0.00 0.00 -
P/NAPS 0.33 0.26 0.40 0.47 0.32 0.39 0.42 -3.93%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment