[YHS] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
28-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 39.46%
YoY- -17.52%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 430,476 367,043 371,759 305,316 284,933 303,622 348,400 3.58%
PBT 4,243 -13,357 17,943 11,939 14,426 17,535 9,953 -13.23%
Tax -1,911 4,949 -4,664 -3,126 -3,743 -3,888 -3,289 -8.64%
NP 2,332 -8,408 13,279 8,813 10,683 13,647 6,664 -16.04%
-
NP to SH 2,317 -8,416 13,274 8,811 10,683 13,647 6,664 -16.13%
-
Tax Rate 45.04% - 25.99% 26.18% 25.95% 22.17% 33.05% -
Total Cost 428,144 375,451 358,480 296,503 274,250 289,975 341,736 3.82%
-
Net Worth 278,039 296,041 311,428 288,592 293,460 288,245 280,656 -0.15%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 7,723 7,637 6,381 6,384 - - 1,845 26.92%
Div Payout % 333.33% 0.00% 48.08% 72.46% - - 27.69% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 278,039 296,041 311,428 288,592 293,460 288,245 280,656 -0.15%
NOSH 154,466 152,740 127,634 127,695 128,710 127,542 128,153 3.15%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 0.54% -2.29% 3.57% 2.89% 3.75% 4.49% 1.91% -
ROE 0.83% -2.84% 4.26% 3.05% 3.64% 4.73% 2.37% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 278.69 240.31 291.27 239.10 221.37 238.06 271.86 0.41%
EPS 1.50 -5.51 10.40 6.90 8.30 10.70 5.20 -18.69%
DPS 5.00 5.00 5.00 5.00 0.00 0.00 1.44 23.03%
NAPS 1.80 1.9382 2.44 2.26 2.28 2.26 2.19 -3.21%
Adjusted Per Share Value based on latest NOSH - 131,210
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 280.34 239.03 242.11 198.83 185.56 197.73 226.89 3.58%
EPS 1.51 -5.48 8.64 5.74 6.96 8.89 4.34 -16.12%
DPS 5.03 4.97 4.16 4.16 0.00 0.00 1.20 26.95%
NAPS 1.8107 1.9279 2.0282 1.8794 1.9111 1.8772 1.8278 -0.15%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.32 1.81 2.01 2.05 1.89 1.83 1.73 -
P/RPS 0.47 0.75 0.69 0.86 0.85 0.77 0.64 -5.01%
P/EPS 88.00 -32.85 19.33 29.71 22.77 17.10 33.27 17.58%
EY 1.14 -3.04 5.17 3.37 4.39 5.85 3.01 -14.92%
DY 3.79 2.76 2.49 2.44 0.00 0.00 0.83 28.77%
P/NAPS 0.73 0.93 0.82 0.91 0.83 0.81 0.79 -1.30%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 23/10/08 25/10/07 30/10/06 28/10/05 28/10/04 31/10/03 29/11/02 -
Price 1.11 1.90 2.00 2.06 1.91 1.91 1.53 -
P/RPS 0.40 0.79 0.69 0.86 0.86 0.80 0.56 -5.44%
P/EPS 74.00 -34.48 19.23 29.86 23.01 17.85 29.42 16.60%
EY 1.35 -2.90 5.20 3.35 4.35 5.60 3.40 -14.25%
DY 4.50 2.63 2.50 2.43 0.00 0.00 0.94 29.79%
P/NAPS 0.62 0.98 0.82 0.91 0.84 0.85 0.70 -2.00%

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