[YHS] YoY Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock

[YHS] YEO HIAP SENG (M) BHD

Announcement Date

22-Aug-2002

Admission Sponsor

Sponsor

Financial Year

31-Dec-2002

Quarter

30-Jun-2002 [#2]

Profit Trend

QoQ- 549.64%

YoY- -65.34%

Quarter Report

2nd quarter 30.06.02.xls

Latest QR

Upcoming QR

YHS's Result

YHS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Cumulative Result
Revenue	217,221	198,014	206,017	233,150	234,355	229,002	-1.05%
YoY %	9.70%	-3.88%	-11.64%	-0.51%	2.34%	-	-
Horiz. %	94.86%	86.47%	89.96%	101.81%	102.34%	100.00%	-
PBT	8,861	10,315	11,837	4,807	10,993	8,272	1.38%
YoY %	-14.10%	-12.86%	146.25%	-56.27%	32.89%	-	-
Horiz. %	107.12%	124.70%	143.10%	58.11%	132.89%	100.00%	-
Tax	-2,543	-2,892	-2,622	-2,124	-3,251	-1,260	15.06%
YoY %	12.07%	-10.30%	-23.45%	34.67%	-158.02%	-	-
Horiz. %	201.83%	229.52%	208.10%	168.57%	258.02%	100.00%	-
NP	6,318	7,423	9,215	2,683	7,742	7,012	-2.06%
YoY %	-14.89%	-19.45%	243.46%	-65.34%	10.41%	-	-
Horiz. %	90.10%	105.86%	131.42%	38.26%	110.41%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NP to SH	6,318	7,423	9,215	2,683	7,742	7,012	-2.06%
YoY %	-14.89%	-19.45%	243.46%	-65.34%	10.41%	-	-
Horiz. %	90.10%	105.86%	131.42%	38.26%	110.41%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Tax Rate	28.70%	28.04%	22.15%	44.19%	29.57%	15.23%	-
YoY %	2.35%	26.59%	-49.88%	49.44%	94.16%	-	-
Horiz. %	188.44%	184.11%	145.44%	290.15%	194.16%	100.00%	-
Total Cost	210,903	190,591	196,802	230,467	226,613	221,990	-1.01%
YoY %	10.66%	-3.16%	-14.61%	1.70%	2.08%	-	-
Horiz. %	95.01%	85.86%	88.65%	103.82%	102.08%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Net Worth	295,269	294,360	287,968	275,965	228,052	218,707	6.18%
YoY %	0.31%	2.22%	4.35%	21.01%	4.27%	-	-
Horiz. %	135.01%	134.59%	131.67%	126.18%	104.27%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	6,446	6,399	6,399	1,839	-	-	-
YoY %	0.73%	0.00%	247.96%	0.00%	-	-	-
Horiz. %	350.52%	347.96%	347.96%	100.00%	-	-	-
Div Payout %	102.04%	86.21%	69.44%	68.57%	-	-	-
YoY %	18.36%	24.15%	1.27%	0.00%	-	-	-
Horiz. %	148.81%	125.73%	101.27%	100.00%	-	-	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	295,269	294,360	287,968	275,965	228,052	218,707	6.18%
YoY %	0.31%	2.22%	4.35%	21.01%	4.27%	-	-
Horiz. %	135.01%	134.59%	131.67%	126.18%	104.27%	100.00%	-
NOSH	128,938	127,982	127,986	127,761	84,152	83,476	9.07%
YoY %	0.75%	-0.00%	0.18%	51.82%	0.81%	-	-
Horiz. %	154.46%	153.32%	153.32%	153.05%	100.81%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	2.91%	3.75%	4.47%	1.15%	3.30%	3.06%	-
YoY %	-22.40%	-16.11%	288.70%	-65.15%	7.84%	-	-
Horiz. %	95.10%	122.55%	146.08%	37.58%	107.84%	100.00%	-
ROE	2.14%	2.52%	3.20%	0.97%	3.39%	3.21%	-
YoY %	-15.08%	-21.25%	229.90%	-71.39%	5.61%	-	-
Horiz. %	66.67%	78.50%	99.69%	30.22%	105.61%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	168.47	154.72	160.97	182.49	278.49	274.33	-9.28%
YoY %	8.89%	-3.88%	-11.79%	-34.47%	1.52%	-	-
Horiz. %	61.41%	56.40%	58.68%	66.52%	101.52%	100.00%	-
EPS	4.90	5.80	7.20	2.10	9.20	8.40	-10.21%
YoY %	-15.52%	-19.44%	242.86%	-77.17%	9.52%	-	-
Horiz. %	58.33%	69.05%	85.71%	25.00%	109.52%	100.00%	-
DPS	5.00	5.00	5.00	1.44	0.00	0.00	-
YoY %	0.00%	0.00%	247.22%	0.00%	0.00%	-	-
Horiz. %	347.22%	347.22%	347.22%	100.00%	-	-	-
NAPS	2.29	2.30	2.25	2.16	2.71	2.62	-2.65%
YoY %	-0.43%	2.22%	4.17%	-20.30%	3.44%	-	-
Horiz. %	87.40%	87.79%	85.88%	82.44%	103.44%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 126,111
RPS	141.46	128.96	134.17	151.84	152.62	149.14	-1.05%
YoY %	9.69%	-3.88%	-11.64%	-0.51%	2.33%	-	-
Horiz. %	94.85%	86.47%	89.96%	101.81%	102.33%	100.00%	-
EPS	4.11	4.83	6.00	1.75	5.04	4.57	-2.09%
YoY %	-14.91%	-19.50%	242.86%	-65.28%	10.28%	-	-
Horiz. %	89.93%	105.69%	131.29%	38.29%	110.28%	100.00%	-
DPS	4.20	4.17	4.17	1.20	0.00	0.00	-
YoY %	0.72%	0.00%	247.50%	0.00%	0.00%	-	-
Horiz. %	350.00%	347.50%	347.50%	100.00%	-	-	-
NAPS	1.9229	1.917	1.8754	1.7972	1.4852	1.4243	6.18%
YoY %	0.31%	2.22%	4.35%	21.01%	4.28%	-	-
Horiz. %	135.01%	134.59%	131.67%	126.18%	104.28%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	1.94	1.84	1.70	1.83	1.99	1.99	-
P/RPS	1.15	1.19	1.06	1.00	0.71	0.73	9.50%
YoY %	-3.36%	12.26%	6.00%	40.85%	-2.74%	-	-
Horiz. %	157.53%	163.01%	145.21%	136.99%	97.26%	100.00%	-
P/EPS	39.59	31.72	23.61	87.14	21.63	23.69	10.81%
YoY %	24.81%	34.35%	-72.91%	302.87%	-8.70%	-	-
Horiz. %	167.12%	133.90%	99.66%	367.83%	91.30%	100.00%	-
EY	2.53	3.15	4.24	1.15	4.62	4.22	-9.72%
YoY %	-19.68%	-25.71%	268.70%	-75.11%	9.48%	-	-
Horiz. %	59.95%	74.64%	100.47%	27.25%	109.48%	100.00%	-
DY	2.58	2.72	2.94	0.79	0.00	0.00	-
YoY %	-5.15%	-7.48%	272.15%	0.00%	0.00%	-	-
Horiz. %	326.58%	344.30%	372.15%	100.00%	-	-	-
P/NAPS	0.85	0.80	0.76	0.85	0.73	0.76	2.26%
YoY %	6.25%	5.26%	-10.59%	16.44%	-3.95%	-	-
Horiz. %	111.84%	105.26%	100.00%	111.84%	96.05%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	28/07/05	29/07/04	31/07/03	22/08/02	23/08/01	24/08/00	-
Price	2.05	1.85	1.72	1.95	2.19	2.10	-
P/RPS	1.22	1.20	1.07	1.07	0.79	0.77	9.63%
YoY %	1.67%	12.15%	0.00%	35.44%	2.60%	-	-
Horiz. %	158.44%	155.84%	138.96%	138.96%	102.60%	100.00%	-
P/EPS	41.84	31.90	23.89	92.86	23.80	25.00	10.84%
YoY %	31.16%	33.53%	-74.27%	290.17%	-4.80%	-	-
Horiz. %	167.36%	127.60%	95.56%	371.44%	95.20%	100.00%	-
EY	2.39	3.14	4.19	1.08	4.20	4.00	-9.78%
YoY %	-23.89%	-25.06%	287.96%	-74.29%	5.00%	-	-
Horiz. %	59.75%	78.50%	104.75%	27.00%	105.00%	100.00%	-
DY	2.44	2.70	2.91	0.74	0.00	0.00	-
YoY %	-9.63%	-7.22%	293.24%	0.00%	0.00%	-	-
Horiz. %	329.73%	364.86%	393.24%	100.00%	-	-	-
P/NAPS	0.90	0.80	0.76	0.90	0.81	0.80	2.38%
YoY %	12.50%	5.26%	-15.56%	11.11%	1.25%	-	-
Horiz. %	112.50%	100.00%	95.00%	112.50%	101.25%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos