[YHS] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 34.19%
YoY- 1046.0%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 515,632 473,284 418,952 418,732 470,732 486,440 481,536 1.14%
PBT 36,176 30,812 22,664 24,584 5,356 35,328 23,692 7.30%
Tax -9,948 -8,320 -5,672 -5,652 -3,704 -10,180 -3,192 20.84%
NP 26,228 22,492 16,992 18,932 1,652 25,148 20,500 4.19%
-
NP to SH 26,224 22,492 16,992 18,932 1,652 25,148 20,500 4.18%
-
Tax Rate 27.50% 27.00% 25.03% 22.99% 69.16% 28.82% 13.47% -
Total Cost 489,404 450,792 401,960 399,800 469,080 461,292 461,036 0.99%
-
Net Worth 321,845 300,265 301,221 291,655 301,489 228,008 219,815 6.55%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 321,845 300,265 301,221 291,655 301,489 228,008 219,815 6.55%
NOSH 128,568 127,772 128,727 127,918 137,666 83,826 84,220 7.30%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 5.09% 4.75% 4.06% 4.52% 0.35% 5.17% 4.26% -
ROE 8.15% 7.49% 5.64% 6.49% 0.55% 11.03% 9.33% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 401.06 370.41 325.46 327.34 341.94 580.29 571.76 -5.73%
EPS 20.40 17.60 13.20 14.80 1.20 30.00 24.40 -2.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5033 2.35 2.34 2.28 2.19 2.72 2.61 -0.69%
Adjusted Per Share Value based on latest NOSH - 127,918
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 335.80 308.22 272.84 272.70 306.56 316.79 313.60 1.14%
EPS 17.08 14.65 11.07 12.33 1.08 16.38 13.35 4.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.096 1.9555 1.9617 1.8994 1.9634 1.4849 1.4315 6.55%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.05 2.00 2.02 1.48 2.18 1.51 2.74 -
P/RPS 0.51 0.54 0.62 0.45 0.64 0.26 0.48 1.01%
P/EPS 10.05 11.36 15.30 10.00 181.67 5.03 11.26 -1.87%
EY 9.95 8.80 6.53 10.00 0.55 19.87 8.88 1.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.85 0.86 0.65 1.00 0.56 1.05 -4.03%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 13/06/06 27/04/05 23/04/04 22/05/03 23/05/02 29/05/01 27/07/00 -
Price 1.99 2.00 2.04 1.68 2.05 1.84 2.05 -
P/RPS 0.50 0.54 0.63 0.51 0.60 0.32 0.36 5.62%
P/EPS 9.76 11.36 15.45 11.35 170.83 6.13 8.42 2.49%
EY 10.25 8.80 6.47 8.81 0.59 16.30 11.87 -2.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.85 0.87 0.74 0.94 0.68 0.79 0.00%

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