[YHS] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
28-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -7.03%
YoY- -17.52%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 573,968 489,390 495,678 407,088 379,910 404,829 464,533 3.58%
PBT 5,657 -17,809 23,924 15,918 19,234 23,380 13,270 -13.23%
Tax -2,548 6,598 -6,218 -4,168 -4,990 -5,184 -4,385 -8.64%
NP 3,109 -11,210 17,705 11,750 14,244 18,196 8,885 -16.04%
-
NP to SH 3,089 -11,221 17,698 11,748 14,244 18,196 8,885 -16.13%
-
Tax Rate 45.04% - 25.99% 26.18% 25.94% 22.17% 33.04% -
Total Cost 570,858 500,601 477,973 395,337 365,666 386,633 455,648 3.82%
-
Net Worth 278,039 296,041 311,428 288,592 293,460 288,245 280,656 -0.15%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 10,297 10,182 8,508 8,513 - - 2,460 26.92%
Div Payout % 333.33% 0.00% 48.08% 72.46% - - 27.69% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 278,039 296,041 311,428 288,592 293,460 288,245 280,656 -0.15%
NOSH 154,466 152,740 127,634 127,695 128,710 127,542 128,153 3.15%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 0.54% -2.29% 3.57% 2.89% 3.75% 4.49% 1.91% -
ROE 1.11% -3.79% 5.68% 4.07% 4.85% 6.31% 3.17% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 371.58 320.41 388.36 318.80 295.17 317.41 362.48 0.41%
EPS 2.00 -7.35 13.87 9.20 11.07 14.27 6.93 -18.69%
DPS 6.67 6.67 6.67 6.67 0.00 0.00 1.92 23.04%
NAPS 1.80 1.9382 2.44 2.26 2.28 2.26 2.19 -3.21%
Adjusted Per Share Value based on latest NOSH - 131,210
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 373.79 318.71 322.81 265.11 247.41 263.64 302.52 3.58%
EPS 2.01 -7.31 11.53 7.65 9.28 11.85 5.79 -16.15%
DPS 6.71 6.63 5.54 5.54 0.00 0.00 1.60 26.96%
NAPS 1.8107 1.9279 2.0282 1.8794 1.9111 1.8772 1.8278 -0.15%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.32 1.81 2.01 2.05 1.89 1.83 1.73 -
P/RPS 0.36 0.56 0.52 0.64 0.64 0.58 0.48 -4.67%
P/EPS 66.00 -24.64 14.50 22.28 17.08 12.83 24.95 17.58%
EY 1.52 -4.06 6.90 4.49 5.86 7.80 4.01 -14.91%
DY 5.05 3.68 3.32 3.25 0.00 0.00 1.11 28.69%
P/NAPS 0.73 0.93 0.82 0.91 0.83 0.81 0.79 -1.30%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 23/10/08 25/10/07 30/10/06 28/10/05 28/10/04 31/10/03 29/11/02 -
Price 1.11 1.90 2.00 2.06 1.91 1.91 1.53 -
P/RPS 0.30 0.59 0.51 0.65 0.65 0.60 0.42 -5.44%
P/EPS 55.50 -25.86 14.42 22.39 17.26 13.39 22.07 16.59%
EY 1.80 -3.87 6.93 4.47 5.79 7.47 4.53 -14.24%
DY 6.01 3.51 3.33 3.24 0.00 0.00 1.25 29.88%
P/NAPS 0.62 0.98 0.82 0.91 0.84 0.85 0.70 -2.00%

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