[YHS] YoY 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- -5.3%
YoY- 97.44%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 105,870 98,900 93,277 101,334 115,467 112,745 108,618 -0.42%
PBT 1,541 1,158 4,649 5,691 3,468 2,161 2,349 -6.78%
Tax -424 -462 -1,474 -1,209 -1,198 -706 -462 -1.41%
NP 1,117 696 3,175 4,482 2,270 1,455 1,887 -8.36%
-
NP to SH 1,116 696 3,175 4,482 2,270 1,455 1,887 -8.37%
-
Tax Rate 27.51% 39.90% 31.71% 21.24% 34.54% 32.67% 19.67% -
Total Cost 104,753 98,204 90,102 96,852 113,197 111,290 106,731 -0.31%
-
Net Worth 248,000 318,767 292,099 288,128 272,400 231,944 214,953 2.41%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 6,200 6,960 6,350 6,402 1,816 - 1,181 31.81%
Div Payout % 555.56% 1,000.00% 200.00% 142.86% 80.00% - 62.61% -
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 248,000 318,767 292,099 288,128 272,400 231,944 214,953 2.41%
NOSH 124,000 139,200 127,000 128,057 126,111 85,588 82,043 7.12%
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 1.06% 0.70% 3.40% 4.42% 1.97% 1.29% 1.74% -
ROE 0.45% 0.22% 1.09% 1.56% 0.83% 0.63% 0.88% -
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 85.38 71.05 73.45 79.13 91.56 131.73 132.39 -7.04%
EPS 0.73 0.50 2.50 3.50 1.80 1.70 2.30 -17.40%
DPS 5.00 5.00 5.00 5.00 1.44 0.00 1.44 23.04%
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 68.95 64.41 60.75 65.99 75.20 73.42 70.74 -0.42%
EPS 0.73 0.45 2.07 2.92 1.48 0.95 1.23 -8.32%
DPS 4.04 4.53 4.14 4.17 1.18 0.00 0.77 31.80%
NAPS 1.6151 2.076 1.9023 1.8764 1.774 1.5105 1.3999 2.41%
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 2.37 2.73 2.51 2.15 2.00 1.51 1.50 7.91%
P/EPS 224.44 388.00 73.60 48.57 101.67 117.06 86.52 17.21%
EY 0.45 0.26 1.36 2.06 0.98 0.85 1.16 -14.59%
DY 2.48 2.58 2.72 2.94 0.79 0.00 0.72 22.87%
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 2.37 2.89 2.52 2.17 2.13 1.66 1.59 6.87%
P/EPS 224.44 410.00 74.00 49.14 108.33 128.82 91.30 16.16%
EY 0.45 0.24 1.35 2.03 0.92 0.78 1.10 -13.83%
DY 2.48 2.44 2.70 2.91 0.74 0.00 0.69 23.75%
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