[YHS] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
31-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 48.1%
YoY- 104.79%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 371,759 305,316 284,933 303,622 348,400 352,098 331,784 1.91%
PBT 17,943 11,939 14,426 17,535 9,953 13,968 9,834 10.53%
Tax -4,664 -3,126 -3,743 -3,888 -3,289 -4,163 -1,931 15.82%
NP 13,279 8,813 10,683 13,647 6,664 9,805 7,903 9.02%
-
NP to SH 13,274 8,811 10,683 13,647 6,664 9,805 7,903 9.02%
-
Tax Rate 25.99% 26.18% 25.95% 22.17% 33.05% 29.80% 19.64% -
Total Cost 358,480 296,503 274,250 289,975 341,736 342,293 323,881 1.70%
-
Net Worth 311,428 288,592 293,460 288,245 280,656 189,916 221,115 5.87%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 6,381 6,384 - - 1,845 - - -
Div Payout % 48.08% 72.46% - - 27.69% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 311,428 288,592 293,460 288,245 280,656 189,916 221,115 5.87%
NOSH 127,634 127,695 128,710 127,542 128,153 88,333 84,074 7.20%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.57% 2.89% 3.75% 4.49% 1.91% 2.78% 2.38% -
ROE 4.26% 3.05% 3.64% 4.73% 2.37% 5.16% 3.57% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 291.27 239.10 221.37 238.06 271.86 398.60 394.63 -4.93%
EPS 10.40 6.90 8.30 10.70 5.20 11.10 9.40 1.69%
DPS 5.00 5.00 0.00 0.00 1.44 0.00 0.00 -
NAPS 2.44 2.26 2.28 2.26 2.19 2.15 2.63 -1.24%
Adjusted Per Share Value based on latest NOSH - 126,628
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 242.11 198.83 185.56 197.73 226.89 229.30 216.07 1.91%
EPS 8.64 5.74 6.96 8.89 4.34 6.39 5.15 9.00%
DPS 4.16 4.16 0.00 0.00 1.20 0.00 0.00 -
NAPS 2.0282 1.8794 1.9111 1.8772 1.8278 1.2368 1.44 5.87%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.01 2.05 1.89 1.83 1.73 1.81 1.94 -
P/RPS 0.69 0.86 0.85 0.77 0.64 0.45 0.49 5.86%
P/EPS 19.33 29.71 22.77 17.10 33.27 16.31 20.64 -1.08%
EY 5.17 3.37 4.39 5.85 3.01 6.13 4.85 1.07%
DY 2.49 2.44 0.00 0.00 0.83 0.00 0.00 -
P/NAPS 0.82 0.91 0.83 0.81 0.79 0.84 0.74 1.72%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/10/06 28/10/05 28/10/04 31/10/03 29/11/02 27/11/01 21/11/00 -
Price 2.00 2.06 1.91 1.91 1.53 2.05 1.82 -
P/RPS 0.69 0.86 0.86 0.80 0.56 0.51 0.46 6.98%
P/EPS 19.23 29.86 23.01 17.85 29.42 18.47 19.36 -0.11%
EY 5.20 3.35 4.35 5.60 3.40 5.41 5.16 0.12%
DY 2.50 2.43 0.00 0.00 0.94 0.00 0.00 -
P/NAPS 0.82 0.91 0.84 0.85 0.70 0.95 0.69 2.91%

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