[YHS] YoY TTM 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- 30.52%
YoY- 9.21%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 568,836 476,579 517,542 428,878 373,247 405,677 446,198 4.12%
PBT 4,614 -20,104 31,593 16,117 17,386 24,091 16,485 -19.10%
Tax -2,373 6,507 -7,222 -3,612 -5,933 -5,992 -2,377 -0.02%
NP 2,241 -13,597 24,371 12,505 11,453 18,099 14,108 -26.38%
-
NP to SH 2,229 -13,601 24,366 12,508 11,453 18,099 14,108 -26.45%
-
Tax Rate 51.43% - 22.86% 22.41% 34.13% 24.87% 14.42% -
Total Cost 566,595 490,176 493,171 416,373 361,794 387,578 432,090 4.61%
-
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 13,179 21,352 17,674 18,430 17,914 17,850 10,158 4.43%
Div Payout % 591.30% 0.00% 72.54% 147.35% 156.42% 98.63% 72.00% -
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 0.39% -2.85% 4.71% 2.92% 3.07% 4.46% 3.16% -
ROE 1.41% -4.67% 7.55% 4.01% 3.88% 6.19% 4.89% -
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 646.40 312.51 405.93 336.51 290.46 318.93 347.66 10.87%
EPS 2.53 -8.92 19.11 9.81 8.91 14.23 10.99 -21.69%
DPS 14.98 14.00 13.86 14.46 14.00 14.00 7.91 11.21%
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 370.45 310.37 337.05 279.30 243.07 264.19 290.58 4.12%
EPS 1.45 -8.86 15.87 8.15 7.46 11.79 9.19 -26.47%
DPS 8.58 13.91 11.51 12.00 11.67 11.63 6.62 4.41%
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 0.19 0.57 0.53 0.59 0.68 0.56 0.42 -12.37%
P/EPS 49.74 -19.85 11.35 20.38 22.10 12.58 13.37 24.45%
EY 2.01 -5.04 8.81 4.91 4.52 7.95 7.48 -19.65%
DY 11.89 7.91 6.39 7.23 7.11 7.82 5.38 14.11%
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 0.18 0.50 0.61 0.59 0.69 0.63 0.41 -12.80%
P/EPS 46.98 -17.38 12.92 20.28 22.44 14.06 13.01 23.83%
EY 2.13 -5.75 7.74 4.93 4.46 7.11 7.69 -19.24%
DY 12.59 9.03 5.61 7.27 7.00 7.00 5.53 14.68%
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