[YHS] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
29-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -25.26%
YoY- -29.16%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 115,139 105,870 98,900 93,277 101,334 115,467 112,745 0.35%
PBT -5,983 1,541 1,158 4,649 5,691 3,468 2,161 -
Tax 1,317 -424 -462 -1,474 -1,209 -1,198 -706 -
NP -4,666 1,117 696 3,175 4,482 2,270 1,455 -
-
NP to SH -4,668 1,116 696 3,175 4,482 2,270 1,455 -
-
Tax Rate - 27.51% 39.90% 31.71% 21.24% 34.54% 32.67% -
Total Cost 119,805 104,753 98,204 90,102 96,852 113,197 111,290 1.23%
-
Net Worth 311,520 248,000 318,767 292,099 288,128 272,400 231,944 5.03%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 7,627 6,200 6,960 6,350 6,402 1,816 - -
Div Payout % 0.00% 555.56% 1,000.00% 200.00% 142.86% 80.00% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 311,520 248,000 318,767 292,099 288,128 272,400 231,944 5.03%
NOSH 152,549 124,000 139,200 127,000 128,057 126,111 85,588 10.10%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -4.05% 1.06% 0.70% 3.40% 4.42% 1.97% 1.29% -
ROE -1.50% 0.45% 0.22% 1.09% 1.56% 0.83% 0.63% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 75.48 85.38 71.05 73.45 79.13 91.56 131.73 -8.85%
EPS -3.06 0.73 0.50 2.50 3.50 1.80 1.70 -
DPS 5.00 5.00 5.00 5.00 5.00 1.44 0.00 -
NAPS 2.0421 2.00 2.29 2.30 2.25 2.16 2.71 -4.60%
Adjusted Per Share Value based on latest NOSH - 127,000
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 74.98 68.95 64.41 60.75 65.99 75.20 73.42 0.35%
EPS -3.04 0.73 0.45 2.07 2.92 1.48 0.95 -
DPS 4.97 4.04 4.53 4.14 4.17 1.18 0.00 -
NAPS 2.0288 1.6151 2.076 1.9023 1.8764 1.774 1.5105 5.03%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.95 2.02 1.94 1.84 1.70 1.83 1.99 -
P/RPS 2.58 2.37 2.73 2.51 2.15 2.00 1.51 9.33%
P/EPS -63.73 224.44 388.00 73.60 48.57 101.67 117.06 -
EY -1.57 0.45 0.26 1.36 2.06 0.98 0.85 -
DY 2.56 2.48 2.58 2.72 2.94 0.79 0.00 -
P/NAPS 0.95 1.01 0.85 0.80 0.76 0.85 0.73 4.48%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 25/07/07 26/07/06 28/07/05 29/07/04 31/07/03 22/08/02 23/08/01 -
Price 1.93 2.02 2.05 1.85 1.72 1.95 2.19 -
P/RPS 2.56 2.37 2.89 2.52 2.17 2.13 1.66 7.48%
P/EPS -63.07 224.44 410.00 74.00 49.14 108.33 128.82 -
EY -1.59 0.45 0.24 1.35 2.03 0.92 0.78 -
DY 2.59 2.48 2.44 2.70 2.91 0.74 0.00 -
P/NAPS 0.95 1.01 0.90 0.80 0.76 0.90 0.81 2.69%

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