[YHS] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 48.26%
YoY- 379.38%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 138,360 109,536 145,928 113,595 88,313 102,055 97,798 5.94%
PBT 371 -6,747 13,650 4,178 2,958 6,556 6,532 -37.97%
Tax -462 1,558 -2,558 -485 -2,187 -2,104 912 -
NP -91 -5,189 11,092 3,693 771 4,452 7,444 -
-
NP to SH -88 -5,185 11,092 3,696 771 4,452 7,444 -
-
Tax Rate 124.53% - 18.74% 11.61% 73.94% 32.09% -13.96% -
Total Cost 138,451 114,725 134,836 109,902 87,542 97,603 90,354 7.36%
-
Net Worth 158,399 291,274 322,560 312,248 295,549 292,559 288,775 -9.51%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 5,279 13,724 11,474 11,470 11,564 11,447 8,342 -7.33%
Div Payout % 0.00% 0.00% 103.45% 310.34% 1,500.00% 257.14% 112.07% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 158,399 291,274 322,560 312,248 295,549 292,559 288,775 -9.51%
NOSH 87,999 152,499 127,494 127,448 128,499 127,199 128,344 -6.09%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -0.07% -4.74% 7.60% 3.25% 0.87% 4.36% 7.61% -
ROE -0.06% -1.78% 3.44% 1.18% 0.26% 1.52% 2.58% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 157.23 71.83 114.46 89.13 68.73 80.23 76.20 12.81%
EPS -0.10 -3.40 8.70 2.90 0.60 3.50 5.80 -
DPS 6.00 9.00 9.00 9.00 9.00 9.00 6.50 -1.32%
NAPS 1.80 1.91 2.53 2.45 2.30 2.30 2.25 -3.64%
Adjusted Per Share Value based on latest NOSH - 127,448
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 90.11 71.33 95.03 73.98 57.51 66.46 63.69 5.94%
EPS -0.06 -3.38 7.22 2.41 0.50 2.90 4.85 -
DPS 3.44 8.94 7.47 7.47 7.53 7.46 5.43 -7.31%
NAPS 1.0316 1.8969 2.1007 2.0335 1.9247 1.9053 1.8806 -9.51%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.26 1.77 2.17 2.00 1.97 1.79 1.47 -
P/RPS 0.80 2.46 1.90 2.24 2.87 2.23 1.93 -13.63%
P/EPS -1,260.00 -52.06 24.94 68.97 328.33 51.14 25.34 -
EY -0.08 -1.92 4.01 1.45 0.30 1.96 3.95 -
DY 4.76 5.08 4.15 4.50 4.57 5.03 4.42 1.24%
P/NAPS 0.70 0.93 0.86 0.82 0.86 0.78 0.65 1.24%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 17/02/09 19/03/08 31/01/07 21/02/06 16/02/05 12/02/04 27/02/03 -
Price 1.19 1.55 2.47 1.99 2.00 2.00 1.43 -
P/RPS 0.76 2.16 2.16 2.23 2.91 2.49 1.88 -13.99%
P/EPS -1,190.00 -45.59 28.39 68.62 333.33 57.14 24.66 -
EY -0.08 -2.19 3.52 1.46 0.30 1.75 4.06 -
DY 5.04 5.81 3.64 4.52 4.50 4.50 4.55 1.71%
P/NAPS 0.66 0.81 0.98 0.81 0.87 0.87 0.64 0.51%

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