[YHS] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
31-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 2.19%
YoY- 60.8%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 485,209 403,596 386,989 401,420 461,499 466,693 449,141 1.29%
PBT 22,121 14,897 20,984 24,067 17,389 22,824 -603 -
Tax -5,149 -5,314 -5,850 -2,976 -4,273 -7,693 8,506 -
NP 16,972 9,583 15,134 21,091 13,116 15,131 7,903 13.57%
-
NP to SH 16,970 9,583 15,134 21,091 13,116 15,131 -2,397 -
-
Tax Rate 23.28% 35.67% 27.88% 12.37% 24.57% 33.71% - -
Total Cost 468,237 394,013 371,855 380,329 448,383 451,562 441,238 0.99%
-
Net Worth 254,636 296,535 297,220 286,180 281,238 211,211 213,030 3.01%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 17,670 18,524 17,797 14,745 10,146 - 2,387 39.58%
Div Payout % 104.13% 193.31% 117.60% 69.91% 77.36% - 0.00% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 254,636 296,535 297,220 286,180 281,238 211,211 213,030 3.01%
NOSH 127,318 131,210 130,360 126,628 128,419 98,238 80,999 7.82%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.50% 2.37% 3.91% 5.25% 2.84% 3.24% 1.76% -
ROE 6.66% 3.23% 5.09% 7.37% 4.66% 7.16% -1.13% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 381.10 307.59 296.86 317.01 359.37 475.06 554.50 -6.05%
EPS 13.33 7.30 11.61 16.66 10.21 15.40 -2.96 -
DPS 13.88 14.12 13.65 11.50 7.90 0.00 2.95 29.43%
NAPS 2.00 2.26 2.28 2.26 2.19 2.15 2.63 -4.45%
Adjusted Per Share Value based on latest NOSH - 126,628
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 315.99 262.84 252.02 261.42 300.55 303.93 292.50 1.29%
EPS 11.05 6.24 9.86 13.74 8.54 9.85 -1.56 -
DPS 11.51 12.06 11.59 9.60 6.61 0.00 1.55 39.65%
NAPS 1.6583 1.9312 1.9356 1.8637 1.8315 1.3755 1.3873 3.01%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.01 2.05 1.89 1.83 1.73 1.81 1.94 -
P/RPS 0.53 0.67 0.64 0.58 0.48 0.38 0.35 7.15%
P/EPS 15.08 28.07 16.28 10.99 16.94 11.75 -65.56 -
EY 6.63 3.56 6.14 9.10 5.90 8.51 -1.53 -
DY 6.90 6.89 7.22 6.28 4.57 0.00 1.52 28.66%
P/NAPS 1.01 0.91 0.83 0.81 0.79 0.84 0.74 5.31%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/10/06 28/10/05 28/10/04 31/10/03 29/11/02 27/11/01 21/11/00 -
Price 2.00 2.06 1.91 1.91 1.53 2.05 1.82 -
P/RPS 0.52 0.67 0.64 0.60 0.43 0.43 0.33 7.86%
P/EPS 15.01 28.21 16.45 11.47 14.98 13.31 -61.50 -
EY 6.66 3.55 6.08 8.72 6.68 7.51 -1.63 -
DY 6.94 6.85 7.15 6.02 5.16 0.00 1.62 27.42%
P/NAPS 1.00 0.91 0.84 0.85 0.70 0.95 0.69 6.37%

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