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

Announcement Date
29-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -7.42%
YoY- -20.99%
Quarter Report
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 529,990 446,435 392,453 397,675 417,627 465,430 451,732 2.69%
PBT 18,136 17,841 15,932 22,569 23,515 15,218 21,411 -2.72%
Tax -1,662 -3,981 -5,583 -6,262 -2,875 -4,020 -7,452 -22.11%
NP 16,474 13,860 10,349 16,307 20,640 11,198 13,959 2.79%
-
NP to SH 16,467 13,861 10,349 16,307 20,640 11,198 13,959 2.79%
-
Tax Rate 9.16% 22.31% 35.04% 27.75% 12.23% 26.42% 34.80% -
Total Cost 513,516 432,575 382,104 381,368 396,987 454,232 437,773 2.69%
-
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 19,101 17,670 18,524 17,797 14,745 10,146 - -
Div Payout % 116.00% 127.48% 179.00% 109.14% 71.44% 90.61% - -
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 3.11% 3.10% 2.64% 4.10% 4.94% 2.41% 3.09% -
ROE 5.29% 5.59% 3.25% 5.58% 7.16% 4.11% 6.02% -
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 347.42 360.03 281.93 313.13 326.13 369.06 527.80 -6.72%
EPS 10.79 11.18 7.43 12.84 16.12 8.88 16.31 -6.65%
DPS 12.52 14.25 13.31 14.00 11.50 8.05 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 345.15 290.74 255.58 258.98 271.98 303.11 294.19 2.69%
EPS 10.72 9.03 6.74 10.62 13.44 7.29 9.09 2.78%
DPS 12.44 11.51 12.06 11.59 9.60 6.61 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 0.56 0.56 0.69 0.59 0.52 0.50 0.38 6.67%
P/EPS 18.06 18.07 26.09 14.33 10.55 20.61 12.20 6.75%
EY 5.54 5.53 3.83 6.98 9.48 4.85 8.20 -6.32%
DY 6.42 7.05 6.86 7.61 6.76 4.40 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 0.56 0.56 0.73 0.59 0.53 0.53 0.41 5.33%
P/EPS 17.88 18.07 27.57 14.41 10.67 21.96 13.43 4.88%
EY 5.59 5.53 3.63 6.94 9.37 4.55 7.45 -4.67%
DY 6.49 7.05 6.49 7.57 6.69 4.13 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