[YHS] YoY Cumulative 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- 94.7%
YoY- 243.46%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 234,778 217,221 198,014 206,017 233,150 234,355 229,002 0.41%
PBT 10,585 8,861 10,315 11,837 4,807 10,993 8,272 4.19%
Tax -2,911 -2,543 -2,892 -2,622 -2,124 -3,251 -1,260 14.96%
NP 7,674 6,318 7,423 9,215 2,683 7,742 7,012 1.51%
-
NP to SH 7,672 6,318 7,423 9,215 2,683 7,742 7,012 1.50%
-
Tax Rate 27.50% 28.70% 28.04% 22.15% 44.19% 29.57% 15.23% -
Total Cost 227,104 210,903 190,591 196,802 230,467 226,613 221,990 0.38%
-
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 6,393 6,446 6,399 6,399 1,839 - - -
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 3.00% 2.14% 2.52% 3.20% 0.97% 3.39% 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 183.61 168.47 154.72 160.97 182.49 278.49 274.33 -6.47%
EPS 5.00 4.90 5.80 7.20 2.10 9.20 8.40 -8.27%
DPS 5.00 5.00 5.00 5.00 1.44 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 152.90 141.46 128.96 134.17 151.84 152.62 149.14 0.41%
EPS 5.00 4.11 4.83 6.00 1.75 5.04 4.57 1.50%
DPS 4.16 4.20 4.17 4.17 1.20 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 1.10 1.15 1.19 1.06 1.00 0.71 0.73 7.06%
P/EPS 33.67 39.59 31.72 23.61 87.14 21.63 23.69 6.03%
EY 2.97 2.53 3.15 4.24 1.15 4.62 4.22 -5.68%
DY 2.48 2.58 2.72 2.94 0.79 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 1.10 1.22 1.20 1.07 1.07 0.79 0.77 6.12%
P/EPS 33.67 41.84 31.90 23.89 92.86 23.80 25.00 5.08%
EY 2.97 2.39 3.14 4.19 1.08 4.20 4.00 -4.83%
DY 2.48 2.44 2.70 2.91 0.74 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