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

Stock
[YOKO] YOKOHAMA INDUSTRIES BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -13.1%
YoY- -12.91%
Quarter Report
Latest QR
Upcoming QR
YOKO's Result
YOKO'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 116,764 110,678 91,527 79,881 87,705 71,834 75,367 7.56%
PBT 8,914 -9,048 1,920 4,647 6,510 6,916 7,807 2.23%
Tax -1,286 -505 322 -1,516 -375 -3,677 -1,443 -1.90%
NP 7,628 -9,553 2,242 3,131 6,135 3,239 6,364 3.06%
-
NP to SH 7,630 -9,523 2,233 3,131 3,595 3,239 6,364 3.06%
-
Tax Rate 14.43% - -16.77% 32.62% 5.76% 53.17% 18.48% -
Total Cost 109,136 120,231 89,285 76,750 81,570 68,595 69,003 7.93%
-
Net Worth 51,447 42,681 54,211 42,974 41,574 39,626 38,800 4.81%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - 1,975 989 -
Div Payout % - - - - - 60.99% 15.55% -
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 51,447 42,681 54,211 42,974 41,574 39,626 38,800 4.81%
NOSH 43,599 43,552 44,074 19,803 19,797 19,813 19,796 14.05%
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 6.53% -8.63% 2.45% 3.92% 7.00% 4.51% 8.44% -
ROE 14.83% -22.31% 4.12% 7.29% 8.65% 8.17% 16.40% -
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 267.81 254.12 207.67 403.36 443.01 362.55 380.72 -5.69%
EPS 17.50 -21.87 5.07 15.81 18.16 16.35 32.15 -9.63%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 5.00 -
NAPS 1.18 0.98 1.23 2.17 2.10 2.00 1.96 -8.10%
Adjusted Per Share Value based on latest NOSH - 19,803
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 136.94 129.80 107.34 93.68 102.86 84.25 88.39 7.56%
EPS 8.95 -11.17 2.62 3.67 4.22 3.80 7.46 3.08%
DPS 0.00 0.00 0.00 0.00 0.00 2.32 1.16 -
NAPS 0.6034 0.5006 0.6358 0.504 0.4876 0.4647 0.455 4.81%
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 0.24 0.29 0.47 0.69 0.67 0.67 1.08 -
P/RPS 0.09 0.11 0.23 0.17 0.15 0.18 0.28 -17.22%
P/EPS 1.37 -1.33 9.28 4.36 3.69 4.10 3.36 -13.88%
EY 72.92 -75.40 10.78 22.91 27.10 24.40 29.77 16.09%
DY 0.00 0.00 0.00 0.00 0.00 14.93 4.63 -
P/NAPS 0.20 0.30 0.38 0.32 0.32 0.34 0.55 -15.50%
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 24/11/06 29/11/05 25/11/04 19/11/03 27/11/02 29/11/01 29/11/00 -
Price 0.28 0.25 0.46 0.64 0.68 0.69 1.05 -
P/RPS 0.10 0.10 0.22 0.16 0.15 0.19 0.28 -15.76%
P/EPS 1.60 -1.14 9.08 4.05 3.74 4.22 3.27 -11.22%
EY 62.50 -87.46 11.01 24.70 26.70 23.69 30.62 12.62%
DY 0.00 0.00 0.00 0.00 0.00 14.49 4.76 -
P/NAPS 0.24 0.26 0.37 0.29 0.32 0.35 0.54 -12.63%

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