[YHS] YoY TTM Result on 31-Mar-2004 [#1]

Stock

[YHS] YEO HIAP SENG (M) BHD

Announcement Date

23-Apr-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

31-Mar-2004 [#1]

Profit Trend

QoQ- -2.68%

YoY- -4.42%

Quarter Report

Annouce0304_letterhead.doc

Latest QR

Upcoming QR

YHS's Result

YHS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
TTM Result
Revenue	520,721	439,465	386,830	405,732	432,674	461,794	447,605	2.55%
YoY %	18.49%	13.61%	-4.66%	-6.23%	-6.31%	3.17%	-	-
Horiz. %	116.33%	98.18%	86.42%	90.65%	96.66%	103.17%	100.00%	-
PBT	25,660	17,458	19,423	23,611	21,292	13,911	21,599	2.91%
YoY %	46.98%	-10.12%	-17.74%	10.89%	53.06%	-35.59%	-	-
Horiz. %	118.80%	80.83%	89.93%	109.32%	98.58%	64.41%	100.00%	-
Tax	-3,403	-4,019	-6,595	-5,997	-2,864	-3,528	-7,208	-11.75%
YoY %	15.33%	39.06%	-9.97%	-109.39%	18.82%	51.05%	-	-
Horiz. %	47.21%	55.76%	91.50%	83.20%	39.73%	48.95%	100.00%	-
NP	22,257	13,439	12,828	17,614	18,428	10,383	14,391	7.53%
YoY %	65.62%	4.76%	-27.17%	-4.42%	77.48%	-27.85%	-	-
Horiz. %	154.66%	93.38%	89.14%	122.40%	128.05%	72.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,251	13,441	12,828	17,614	18,428	10,383	14,391	7.52%
YoY %	65.55%	4.78%	-27.17%	-4.42%	77.48%	-27.85%	-	-
Horiz. %	154.62%	93.40%	89.14%	122.40%	128.05%	72.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.26%	23.02%	33.95%	25.40%	13.45%	25.36%	33.37%	-
YoY %	-42.40%	-32.19%	33.66%	88.85%	-46.96%	-24.00%	-	-
Horiz. %	39.74%	68.98%	101.74%	76.12%	40.31%	76.00%	100.00%	-
Total Cost	498,464	426,026	374,002	388,118	414,246	451,411	433,214	2.36%
YoY %	17.00%	13.91%	-3.64%	-6.31%	-8.23%	4.20%	-	-
Horiz. %	115.06%	98.34%	86.33%	89.59%	95.62%	104.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	253,771	321,845	300,265	301,221	291,655	301,489	228,008	1.79%
YoY %	-21.15%	7.19%	-0.32%	3.28%	-3.26%	32.23%	-	-
Horiz. %	111.30%	141.16%	131.69%	132.11%	127.91%	132.23%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Dividend
Div	17,674	18,430	17,914	17,850	10,158	10,178	1,181	56.94%
YoY %	-4.10%	2.88%	0.36%	75.72%	-0.20%	761.81%	-	-
Horiz. %	1,496.53%	1,560.54%	1,516.85%	1,511.43%	860.12%	861.81%	100.00%	-
Div Payout %	79.43%	137.12%	139.66%	101.34%	55.12%	98.03%	8.21%	-
YoY %	-42.07%	-1.82%	37.81%	83.85%	-43.77%	1,094.03%	-	-
Horiz. %	967.48%	1,670.16%	1,701.10%	1,234.35%	671.38%	1,194.03%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Equity
Net Worth	253,771	321,845	300,265	301,221	291,655	301,489	228,008	1.79%
YoY %	-21.15%	7.19%	-0.32%	3.28%	-3.26%	32.23%	-	-
Horiz. %	111.30%	141.16%	131.69%	132.11%	127.91%	132.23%	100.00%	-
NOSH	126,885	128,568	127,772	128,727	127,918	137,666	83,826	7.14%
YoY %	-1.31%	0.62%	-0.74%	0.63%	-7.08%	64.23%	-	-
Horiz. %	151.37%	153.37%	152.43%	153.56%	152.60%	164.23%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Ratio Analysis
NP Margin	4.27%	3.06%	3.32%	4.34%	4.26%	2.25%	3.22%	-
YoY %	39.54%	-7.83%	-23.50%	1.88%	89.33%	-30.12%	-	-
Horiz. %	132.61%	95.03%	103.11%	134.78%	132.30%	69.88%	100.00%	-
ROE	8.77%	4.18%	4.27%	5.85%	6.32%	3.44%	6.31%	-
YoY %	109.81%	-2.11%	-27.01%	-7.44%	83.72%	-45.48%	-	-
Horiz. %	138.99%	66.24%	67.67%	92.71%	100.16%	54.52%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Per Share
RPS	410.39	341.81	302.75	315.19	338.24	335.44	533.96	-4.29%
YoY %	20.06%	12.90%	-3.95%	-6.81%	0.83%	-37.18%	-	-
Horiz. %	76.86%	64.01%	56.70%	59.03%	63.35%	62.82%	100.00%	-
EPS	17.54	10.45	10.04	13.68	14.41	7.54	17.17	0.35%
YoY %	67.85%	4.08%	-26.61%	-5.07%	91.11%	-56.09%	-	-
Horiz. %	102.15%	60.86%	58.47%	79.67%	83.93%	43.91%	100.00%	-
DPS	13.93	14.34	14.02	14.00	7.94	7.39	1.41	46.45%
YoY %	-2.86%	2.28%	0.14%	76.32%	7.44%	424.11%	-	-
Horiz. %	987.94%	1,017.02%	994.33%	992.91%	563.12%	524.11%	100.00%	-
NAPS	2.00	2.5033	2.35	2.34	2.28	2.19	2.72	-4.99%
YoY %	-20.11%	6.52%	0.43%	2.63%	4.11%	-19.49%	-	-
Horiz. %	73.53%	92.03%	86.40%	86.03%	83.82%	80.51%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 128,727
RPS	339.12	286.20	251.92	264.23	281.78	300.74	291.50	2.55%
YoY %	18.49%	13.61%	-4.66%	-6.23%	-6.30%	3.17%	-	-
Horiz. %	116.34%	98.18%	86.42%	90.64%	96.67%	103.17%	100.00%	-
EPS	14.49	8.75	8.35	11.47	12.00	6.76	9.37	7.53%
YoY %	65.60%	4.79%	-27.20%	-4.42%	77.51%	-27.85%	-	-
Horiz. %	154.64%	93.38%	89.11%	122.41%	128.07%	72.15%	100.00%	-
DPS	11.51	12.00	11.67	11.63	6.62	6.63	0.77	56.91%
YoY %	-4.08%	2.83%	0.34%	75.68%	-0.15%	761.04%	-	-
Horiz. %	1,494.81%	1,558.44%	1,515.58%	1,510.39%	859.74%	861.04%	100.00%	-
NAPS	1.6527	2.096	1.9555	1.9617	1.8994	1.9634	1.4849	1.79%
YoY %	-21.15%	7.18%	-0.32%	3.28%	-3.26%	32.22%	-	-
Horiz. %	111.30%	141.15%	131.69%	132.11%	127.91%	132.22%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	-
Price	2.40	2.05	2.00	2.02	1.48	2.18	1.51	-
P/RPS	0.58	0.60	0.66	0.64	0.44	0.65	0.28	12.89%
YoY %	-3.33%	-9.09%	3.12%	45.45%	-32.31%	132.14%	-	-
Horiz. %	207.14%	214.29%	235.71%	228.57%	157.14%	232.14%	100.00%	-
P/EPS	13.69	19.61	19.92	14.76	10.27	28.90	8.80	7.63%
YoY %	-30.19%	-1.56%	34.96%	43.72%	-64.46%	228.41%	-	-
Horiz. %	155.57%	222.84%	226.36%	167.73%	116.70%	328.41%	100.00%	-
EY	7.31	5.10	5.02	6.77	9.73	3.46	11.37	-7.09%
YoY %	43.33%	1.59%	-25.85%	-30.42%	181.21%	-69.57%	-	-
Horiz. %	64.29%	44.85%	44.15%	59.54%	85.58%	30.43%	100.00%	-
DY	5.80	6.99	7.01	6.93	5.36	3.39	0.93	35.65%
YoY %	-17.02%	-0.29%	1.15%	29.29%	58.11%	264.52%	-	-
Horiz. %	623.66%	751.61%	753.76%	745.16%	576.34%	364.52%	100.00%	-
P/NAPS	1.20	0.82	0.85	0.86	0.65	1.00	0.56	13.53%
YoY %	46.34%	-3.53%	-1.16%	32.31%	-35.00%	78.57%	-	-
Horiz. %	214.29%	146.43%	151.79%	153.57%	116.07%	178.57%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	03/05/07	13/06/06	27/04/05	23/04/04	22/05/03	23/05/02	29/05/01	-
Price	2.46	1.99	2.00	2.04	1.68	2.05	1.84	-
P/RPS	0.60	0.58	0.66	0.65	0.50	0.61	0.34	9.92%
YoY %	3.45%	-12.12%	1.54%	30.00%	-18.03%	79.41%	-	-
Horiz. %	176.47%	170.59%	194.12%	191.18%	147.06%	179.41%	100.00%	-
P/EPS	14.03	19.04	19.92	14.91	11.66	27.18	10.72	4.58%
YoY %	-26.31%	-4.42%	33.60%	27.87%	-57.10%	153.54%	-	-
Horiz. %	130.88%	177.61%	185.82%	139.09%	108.77%	253.54%	100.00%	-
EY	7.13	5.25	5.02	6.71	8.58	3.68	9.33	-4.38%
YoY %	35.81%	4.58%	-25.19%	-21.79%	133.15%	-60.56%	-	-
Horiz. %	76.42%	56.27%	53.80%	71.92%	91.96%	39.44%	100.00%	-
DY	5.66	7.20	7.01	6.86	4.73	3.61	0.77	39.41%
YoY %	-21.39%	2.71%	2.19%	45.03%	31.02%	368.83%	-	-
Horiz. %	735.06%	935.06%	910.39%	890.91%	614.29%	468.83%	100.00%	-
P/NAPS	1.23	0.79	0.85	0.87	0.74	0.94	0.68	10.37%
YoY %	55.70%	-7.06%	-2.30%	17.57%	-21.28%	38.24%	-	-
Horiz. %	180.88%	116.18%	125.00%	127.94%	108.82%	138.24%	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