[YHS] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 65.59%
YoY- -32.03%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 407,088 379,910 404,829 464,533 469,464 331,784 363,906 -0.11%
PBT 15,918 19,234 23,380 13,270 18,624 9,834 5,840 -1.06%
Tax -4,168 -4,990 -5,184 -4,385 -5,550 -1,931 -509 -2.21%
NP 11,750 14,244 18,196 8,885 13,073 7,903 5,331 -0.83%
-
NP to SH 11,748 14,244 18,196 8,885 13,073 7,903 5,331 -0.83%
-
Tax Rate 26.18% 25.94% 22.17% 33.04% 29.80% 19.64% 8.72% -
Total Cost 395,337 365,666 386,633 455,648 456,390 323,881 358,575 -0.10%
-
Net Worth 288,592 293,460 288,245 280,656 189,916 221,115 0 -100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 8,513 - - 2,460 - - - -100.00%
Div Payout % 72.46% - - 27.69% - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 288,592 293,460 288,245 280,656 189,916 221,115 0 -100.00%
NOSH 127,695 128,710 127,542 128,153 88,333 84,074 83,296 -0.45%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 2.89% 3.75% 4.49% 1.91% 2.78% 2.38% 1.46% -
ROE 4.07% 4.85% 6.31% 3.17% 6.88% 3.57% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 318.80 295.17 317.41 362.48 531.47 394.63 436.88 0.33%
EPS 9.20 11.07 14.27 6.93 14.80 9.40 6.40 -0.38%
DPS 6.67 0.00 0.00 1.92 0.00 0.00 0.00 -100.00%
NAPS 2.26 2.28 2.26 2.19 2.15 2.63 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 128,419
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 265.11 247.41 263.64 302.52 305.73 216.07 236.99 -0.11%
EPS 7.65 9.28 11.85 5.79 8.51 5.15 3.47 -0.83%
DPS 5.54 0.00 0.00 1.60 0.00 0.00 0.00 -100.00%
NAPS 1.8794 1.9111 1.8772 1.8278 1.2368 1.44 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 2.05 1.89 1.83 1.73 1.81 1.94 0.00 -
P/RPS 0.64 0.64 0.58 0.48 0.34 0.49 0.00 -100.00%
P/EPS 22.28 17.08 12.83 24.95 12.23 20.64 0.00 -100.00%
EY 4.49 5.86 7.80 4.01 8.18 4.85 0.00 -100.00%
DY 3.25 0.00 0.00 1.11 0.00 0.00 0.00 -100.00%
P/NAPS 0.91 0.83 0.81 0.79 0.84 0.74 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 28/10/05 28/10/04 31/10/03 29/11/02 27/11/01 21/11/00 25/11/99 -
Price 2.06 1.91 1.91 1.53 2.05 1.82 0.00 -
P/RPS 0.65 0.65 0.60 0.42 0.39 0.46 0.00 -100.00%
P/EPS 22.39 17.26 13.39 22.07 13.85 19.36 0.00 -100.00%
EY 4.47 5.79 7.47 4.53 7.22 5.16 0.00 -100.00%
DY 3.24 0.00 0.00 1.25 0.00 0.00 0.00 -100.00%
P/NAPS 0.91 0.84 0.85 0.70 0.95 0.69 0.00 -100.00%

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