[YHS] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
12-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -14.19%
YoY- 28.29%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 517,542 428,878 373,247 405,677 446,198 465,197 446,379 2.49%
PBT 31,593 16,117 17,386 24,091 16,485 21,404 18,690 9.13%
Tax -7,222 -3,612 -5,933 -5,992 -2,377 -5,147 -5,461 4.76%
NP 24,371 12,505 11,453 18,099 14,108 16,257 13,229 10.71%
-
NP to SH 24,366 12,508 11,453 18,099 14,108 16,257 13,229 10.71%
-
Tax Rate 22.86% 22.41% 34.13% 24.87% 14.42% 24.05% 29.22% -
Total Cost 493,171 416,373 361,794 387,578 432,090 448,940 433,150 2.18%
-
Net Worth 322,560 312,248 295,549 292,559 288,775 279,381 220,529 6.53%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 17,674 18,430 17,914 17,850 10,158 10,178 1,181 56.94%
Div Payout % 72.54% 147.35% 156.42% 98.63% 72.00% 62.61% 8.93% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 322,560 312,248 295,549 292,559 288,775 279,381 220,529 6.53%
NOSH 127,494 127,448 128,499 127,199 128,344 128,156 83,218 7.36%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.71% 2.92% 3.07% 4.46% 3.16% 3.49% 2.96% -
ROE 7.55% 4.01% 3.88% 6.19% 4.89% 5.82% 6.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 405.93 336.51 290.46 318.93 347.66 362.99 536.39 -4.53%
EPS 19.11 9.81 8.91 14.23 10.99 12.69 15.90 3.11%
DPS 13.86 14.46 14.00 14.00 7.91 7.94 1.42 46.16%
NAPS 2.53 2.45 2.30 2.30 2.25 2.18 2.65 -0.76%
Adjusted Per Share Value based on latest NOSH - 127,199
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 337.05 279.30 243.07 264.19 290.58 302.96 290.70 2.49%
EPS 15.87 8.15 7.46 11.79 9.19 10.59 8.62 10.70%
DPS 11.51 12.00 11.67 11.63 6.62 6.63 0.77 56.91%
NAPS 2.1007 2.0335 1.9247 1.9053 1.8806 1.8195 1.4362 6.53%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.17 2.00 1.97 1.79 1.47 1.94 1.53 -
P/RPS 0.53 0.59 0.68 0.56 0.42 0.53 0.29 10.56%
P/EPS 11.35 20.38 22.10 12.58 13.37 15.29 9.62 2.79%
EY 8.81 4.91 4.52 7.95 7.48 6.54 10.39 -2.71%
DY 6.39 7.23 7.11 7.82 5.38 4.09 0.93 37.86%
P/NAPS 0.86 0.82 0.86 0.78 0.65 0.89 0.58 6.78%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 31/01/07 21/02/06 16/02/05 12/02/04 27/02/03 27/02/02 07/03/01 -
Price 2.47 1.99 2.00 2.00 1.43 2.02 1.64 -
P/RPS 0.61 0.59 0.69 0.63 0.41 0.56 0.31 11.93%
P/EPS 12.92 20.28 22.44 14.06 13.01 15.92 10.32 3.81%
EY 7.74 4.93 4.46 7.11 7.69 6.28 9.69 -3.67%
DY 5.61 7.27 7.00 7.00 5.53 3.93 0.87 36.40%
P/NAPS 0.98 0.81 0.87 0.87 0.64 0.93 0.62 7.92%

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