[YHS] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
31-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -2.65%
YoY- 243.46%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 469,556 434,442 396,028 412,034 466,300 468,710 229,002 12.70%
PBT 21,170 17,722 20,630 23,674 9,614 21,986 8,272 16.94%
Tax -5,822 -5,086 -5,784 -5,244 -4,248 -6,502 -1,260 29.04%
NP 15,348 12,636 14,846 18,430 5,366 15,484 7,012 13.93%
-
NP to SH 15,344 12,636 14,846 18,430 5,366 15,484 7,012 13.93%
-
Tax Rate 27.50% 28.70% 28.04% 22.15% 44.19% 29.57% 15.23% -
Total Cost 454,208 421,806 381,182 393,604 460,934 453,226 221,990 12.66%
-
Net Worth 255,733 295,269 294,360 287,968 275,965 228,052 218,707 2.63%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 12,786 12,893 12,798 12,798 3,679 - - -
Div Payout % 83.33% 102.04% 86.21% 69.44% 68.57% - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 255,733 295,269 294,360 287,968 275,965 228,052 218,707 2.63%
NOSH 127,866 128,938 127,982 127,986 127,761 84,152 83,476 7.36%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 3.27% 2.91% 3.75% 4.47% 1.15% 3.30% 3.06% -
ROE 6.00% 4.28% 5.04% 6.40% 1.94% 6.79% 3.21% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 367.22 336.94 309.44 321.94 364.98 556.98 274.33 4.97%
EPS 10.00 9.80 11.60 14.40 4.20 18.40 8.40 2.94%
DPS 10.00 10.00 10.00 10.00 2.88 0.00 0.00 -
NAPS 2.00 2.29 2.30 2.25 2.16 2.71 2.62 -4.39%
Adjusted Per Share Value based on latest NOSH - 128,057
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 305.79 282.93 257.91 268.33 303.67 305.24 149.14 12.70%
EPS 9.99 8.23 9.67 12.00 3.49 10.08 4.57 13.91%
DPS 8.33 8.40 8.33 8.33 2.40 0.00 0.00 -
NAPS 1.6654 1.9229 1.917 1.8754 1.7972 1.4852 1.4243 2.63%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.02 1.94 1.84 1.70 1.83 1.99 1.99 -
P/RPS 0.55 0.58 0.59 0.53 0.50 0.36 0.73 -4.60%
P/EPS 16.83 19.80 15.86 11.81 43.57 10.82 23.69 -5.53%
EY 5.94 5.05 6.30 8.47 2.30 9.25 4.22 5.86%
DY 4.95 5.15 5.43 5.88 1.57 0.00 0.00 -
P/NAPS 1.01 0.85 0.80 0.76 0.85 0.73 0.76 4.85%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 26/07/06 28/07/05 29/07/04 31/07/03 22/08/02 23/08/01 24/08/00 -
Price 2.02 2.05 1.85 1.72 1.95 2.19 2.10 -
P/RPS 0.55 0.61 0.60 0.53 0.53 0.39 0.77 -5.45%
P/EPS 16.83 20.92 15.95 11.94 46.43 11.90 25.00 -6.37%
EY 5.94 4.78 6.27 8.37 2.15 8.40 4.00 6.80%
DY 4.95 4.88 5.41 5.81 1.48 0.00 0.00 -
P/NAPS 1.01 0.90 0.80 0.76 0.90 0.81 0.80 3.95%

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