[YHS] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
28-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 12.36%
YoY- -14.89%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 280,798 247,226 234,778 217,221 198,014 206,017 233,150 3.14%
PBT 2,216 -2,872 10,585 8,861 10,315 11,837 4,807 -12.09%
Tax -903 2,649 -2,911 -2,543 -2,892 -2,622 -2,124 -13.27%
NP 1,313 -223 7,674 6,318 7,423 9,215 2,683 -11.21%
-
NP to SH 1,303 -227 7,672 6,318 7,423 9,215 2,683 -11.33%
-
Tax Rate 40.75% - 27.50% 28.70% 28.04% 22.15% 44.19% -
Total Cost 279,485 247,449 227,104 210,903 190,591 196,802 230,467 3.26%
-
Net Worth 283,594 309,037 255,733 295,269 294,360 287,968 275,965 0.45%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 7,664 7,566 6,393 6,446 6,399 6,399 1,839 26.82%
Div Payout % 588.24% 0.00% 83.33% 102.04% 86.21% 69.44% 68.57% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 283,594 309,037 255,733 295,269 294,360 287,968 275,965 0.45%
NOSH 153,294 151,333 127,866 128,938 127,982 127,986 127,761 3.08%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 0.47% -0.09% 3.27% 2.91% 3.75% 4.47% 1.15% -
ROE 0.46% -0.07% 3.00% 2.14% 2.52% 3.20% 0.97% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 183.18 163.37 183.61 168.47 154.72 160.97 182.49 0.06%
EPS 0.85 -0.15 5.00 4.90 5.80 7.20 2.10 -13.98%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 1.44 23.03%
NAPS 1.85 2.0421 2.00 2.29 2.30 2.25 2.16 -2.54%
Adjusted Per Share Value based on latest NOSH - 139,200
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 182.87 161.00 152.90 141.46 128.96 134.17 151.84 3.14%
EPS 0.85 -0.15 5.00 4.11 4.83 6.00 1.75 -11.32%
DPS 4.99 4.93 4.16 4.20 4.17 4.17 1.20 26.78%
NAPS 1.8469 2.0126 1.6654 1.9229 1.917 1.8754 1.7972 0.45%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.50 1.95 2.02 1.94 1.84 1.70 1.83 -
P/RPS 0.82 1.19 1.10 1.15 1.19 1.06 1.00 -3.25%
P/EPS 176.47 -1,300.00 33.67 39.59 31.72 23.61 87.14 12.46%
EY 0.57 -0.08 2.97 2.53 3.15 4.24 1.15 -11.03%
DY 3.33 2.56 2.48 2.58 2.72 2.94 0.79 27.06%
P/NAPS 0.81 0.95 1.01 0.85 0.80 0.76 0.85 -0.79%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 31/07/08 25/07/07 26/07/06 28/07/05 29/07/04 31/07/03 22/08/02 -
Price 1.45 1.93 2.02 2.05 1.85 1.72 1.95 -
P/RPS 0.79 1.18 1.10 1.22 1.20 1.07 1.07 -4.92%
P/EPS 170.59 -1,286.67 33.67 41.84 31.90 23.89 92.86 10.65%
EY 0.59 -0.08 2.97 2.39 3.14 4.19 1.08 -9.57%
DY 3.45 2.59 2.48 2.44 2.70 2.91 0.74 29.21%
P/NAPS 0.78 0.95 1.01 0.90 0.80 0.76 0.90 -2.35%

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