[YHS] YoY TTM 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- -7.42%

YoY- -20.99%

Quarter Report

YHS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
TTM Result
Revenue	529,990	446,435	392,453	397,675	417,627	465,430	451,732	2.69%
YoY %	18.72%	13.76%	-1.31%	-4.78%	-10.27%	3.03%	-	-
Horiz. %	117.32%	98.83%	86.88%	88.03%	92.45%	103.03%	100.00%	-
PBT	18,136	17,841	15,932	22,569	23,515	15,218	21,411	-2.72%
YoY %	1.65%	11.98%	-29.41%	-4.02%	54.52%	-28.92%	-	-
Horiz. %	84.70%	83.33%	74.41%	105.41%	109.83%	71.08%	100.00%	-
Tax	-1,662	-3,981	-5,583	-6,262	-2,875	-4,020	-7,452	-22.11%
YoY %	58.25%	28.69%	10.84%	-117.81%	28.48%	46.05%	-	-
Horiz. %	22.30%	53.42%	74.92%	84.03%	38.58%	53.95%	100.00%	-
NP	16,474	13,860	10,349	16,307	20,640	11,198	13,959	2.79%
YoY %	18.86%	33.93%	-36.54%	-20.99%	84.32%	-19.78%	-	-
Horiz. %	118.02%	99.29%	74.14%	116.82%	147.86%	80.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,467	13,861	10,349	16,307	20,640	11,198	13,959	2.79%
YoY %	18.80%	33.94%	-36.54%	-20.99%	84.32%	-19.78%	-	-
Horiz. %	117.97%	99.30%	74.14%	116.82%	147.86%	80.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.16%	22.31%	35.04%	27.75%	12.23%	26.42%	34.80%	-
YoY %	-58.94%	-36.33%	26.27%	126.90%	-53.71%	-24.08%	-	-
Horiz. %	26.32%	64.11%	100.69%	79.74%	35.14%	75.92%	100.00%	-
Total Cost	513,516	432,575	382,104	381,368	396,987	454,232	437,773	2.69%
YoY %	18.71%	13.21%	0.19%	-3.93%	-12.60%	3.76%	-	-
Horiz. %	117.30%	98.81%	87.28%	87.12%	90.68%	103.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	311,520	248,000	318,767	292,099	288,128	272,400	231,944	5.03%
YoY %	25.61%	-22.20%	9.13%	1.38%	5.77%	17.44%	-	-
Horiz. %	134.31%	106.92%	137.43%	125.94%	124.22%	117.44%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	19,101	17,670	18,524	17,797	14,745	10,146	-	-
YoY %	8.10%	-4.61%	4.08%	20.70%	45.33%	0.00%	-	-
Horiz. %	188.26%	174.16%	182.57%	175.41%	145.33%	100.00%	-	-
Div Payout %	116.00%	127.48%	179.00%	109.14%	71.44%	90.61%	-	-
YoY %	-9.01%	-28.78%	64.01%	52.77%	-21.16%	0.00%	-	-
Horiz. %	128.02%	140.69%	197.55%	120.45%	78.84%	100.00%	-	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	311,520	248,000	318,767	292,099	288,128	272,400	231,944	5.03%
YoY %	25.61%	-22.20%	9.13%	1.38%	5.77%	17.44%	-	-
Horiz. %	134.31%	106.92%	137.43%	125.94%	124.22%	117.44%	100.00%	-
NOSH	152,549	124,000	139,200	127,000	128,057	126,111	85,588	10.10%
YoY %	23.02%	-10.92%	9.61%	-0.83%	1.54%	47.35%	-	-
Horiz. %	178.24%	144.88%	162.64%	148.39%	149.62%	147.35%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	3.11%	3.10%	2.64%	4.10%	4.94%	2.41%	3.09%	-
YoY %	0.32%	17.42%	-35.61%	-17.00%	104.98%	-22.01%	-	-
Horiz. %	100.65%	100.32%	85.44%	132.69%	159.87%	77.99%	100.00%	-
ROE	5.29%	5.59%	3.25%	5.58%	7.16%	4.11%	6.02%	-
YoY %	-5.37%	72.00%	-41.76%	-22.07%	74.21%	-31.73%	-	-
Horiz. %	87.87%	92.86%	53.99%	92.69%	118.94%	68.27%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	347.42	360.03	281.93	313.13	326.13	369.06	527.80	-6.72%
YoY %	-3.50%	27.70%	-9.96%	-3.99%	-11.63%	-30.08%	-	-
Horiz. %	65.82%	68.21%	53.42%	59.33%	61.79%	69.92%	100.00%	-
EPS	10.79	11.18	7.43	12.84	16.12	8.88	16.31	-6.65%
YoY %	-3.49%	50.47%	-42.13%	-20.35%	81.53%	-45.55%	-	-
Horiz. %	66.16%	68.55%	45.55%	78.72%	98.84%	54.45%	100.00%	-
DPS	12.52	14.25	13.31	14.00	11.50	8.05	0.00	-
YoY %	-12.14%	7.06%	-4.93%	21.74%	42.86%	0.00%	-	-
Horiz. %	155.53%	177.02%	165.34%	173.91%	142.86%	100.00%	-	-
NAPS	2.0421	2.00	2.29	2.30	2.25	2.16	2.71	-4.60%
YoY %	2.11%	-12.66%	-0.43%	2.22%	4.17%	-20.30%	-	-
Horiz. %	75.35%	73.80%	84.50%	84.87%	83.03%	79.70%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 127,000
RPS	345.15	290.74	255.58	258.98	271.98	303.11	294.19	2.69%
YoY %	18.71%	13.76%	-1.31%	-4.78%	-10.27%	3.03%	-	-
Horiz. %	117.32%	98.83%	86.88%	88.03%	92.45%	103.03%	100.00%	-
EPS	10.72	9.03	6.74	10.62	13.44	7.29	9.09	2.78%
YoY %	18.72%	33.98%	-36.53%	-20.98%	84.36%	-19.80%	-	-
Horiz. %	117.93%	99.34%	74.15%	116.83%	147.85%	80.20%	100.00%	-
DPS	12.44	11.51	12.06	11.59	9.60	6.61	0.00	-
YoY %	8.08%	-4.56%	4.06%	20.73%	45.23%	0.00%	-	-
Horiz. %	188.20%	174.13%	182.45%	175.34%	145.23%	100.00%	-	-
NAPS	2.0288	1.6151	2.076	1.9023	1.8764	1.774	1.5105	5.03%
YoY %	25.61%	-22.20%	9.13%	1.38%	5.77%	17.44%	-	-
Horiz. %	134.31%	106.92%	137.44%	125.94%	124.22%	117.44%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	0.00%	-18.84%	16.95%	13.46%	4.00%	31.58%	-	-
Horiz. %	147.37%	147.37%	181.58%	155.26%	136.84%	131.58%	100.00%	-
P/EPS	18.06	18.07	26.09	14.33	10.55	20.61	12.20	6.75%
YoY %	-0.06%	-30.74%	82.07%	35.83%	-48.81%	68.93%	-	-
Horiz. %	148.03%	148.11%	213.85%	117.46%	86.48%	168.93%	100.00%	-
EY	5.54	5.53	3.83	6.98	9.48	4.85	8.20	-6.32%
YoY %	0.18%	44.39%	-45.13%	-26.37%	95.46%	-40.85%	-	-
Horiz. %	67.56%	67.44%	46.71%	85.12%	115.61%	59.15%	100.00%	-
DY	6.42	7.05	6.86	7.61	6.76	4.40	0.00	-
YoY %	-8.94%	2.77%	-9.86%	12.57%	53.64%	0.00%	-	-
Horiz. %	145.91%	160.23%	155.91%	172.95%	153.64%	100.00%	-	-
P/NAPS	0.95	1.01	0.85	0.80	0.76	0.85	0.73	4.48%
YoY %	-5.94%	18.82%	6.25%	5.26%	-10.59%	16.44%	-	-
Horiz. %	130.14%	138.36%	116.44%	109.59%	104.11%	116.44%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
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%
YoY %	0.00%	-23.29%	23.73%	11.32%	0.00%	29.27%	-	-
Horiz. %	136.59%	136.59%	178.05%	143.90%	129.27%	129.27%	100.00%	-
P/EPS	17.88	18.07	27.57	14.41	10.67	21.96	13.43	4.88%
YoY %	-1.05%	-34.46%	91.33%	35.05%	-51.41%	63.51%	-	-
Horiz. %	133.13%	134.55%	205.29%	107.30%	79.45%	163.51%	100.00%	-
EY	5.59	5.53	3.63	6.94	9.37	4.55	7.45	-4.67%
YoY %	1.08%	52.34%	-47.69%	-25.93%	105.93%	-38.93%	-	-
Horiz. %	75.03%	74.23%	48.72%	93.15%	125.77%	61.07%	100.00%	-
DY	6.49	7.05	6.49	7.57	6.69	4.13	0.00	-
YoY %	-7.94%	8.63%	-14.27%	13.15%	61.99%	0.00%	-	-
Horiz. %	157.14%	170.70%	157.14%	183.29%	161.99%	100.00%	-	-
P/NAPS	0.95	1.01	0.90	0.80	0.76	0.90	0.81	2.69%
YoY %	-5.94%	12.22%	12.50%	5.26%	-15.56%	11.11%	-	-
Horiz. %	117.28%	124.69%	111.11%	98.77%	93.83%	111.11%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos