[YHS] QoQ Annualized Quarter 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- -1.27%
YoY- 104.79%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 396,028 418,952 408,629 404,829 412,034 418,732 446,196 -7.65%
PBT 20,630 22,664 24,091 23,380 23,674 24,584 16,485 16.14%
Tax -5,784 -5,672 -5,992 -5,184 -5,244 -5,652 -2,377 81.00%
NP 14,846 16,992 18,099 18,196 18,430 18,932 14,108 3.46%
-
NP to SH 14,846 16,992 18,099 18,196 18,430 18,932 14,108 3.46%
-
Tax Rate 28.04% 25.03% 24.87% 22.17% 22.15% 22.99% 14.42% -
Total Cost 381,182 401,960 390,530 386,633 393,604 399,800 432,088 -8.02%
-
Net Worth 294,360 301,221 295,231 288,245 287,968 291,655 288,572 1.33%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 12,798 - 17,970 - 12,798 - 10,901 11.29%
Div Payout % 86.21% - 99.29% - 69.44% - 77.27% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 294,360 301,221 295,231 288,245 287,968 291,655 288,572 1.33%
NOSH 127,982 128,727 128,361 127,542 127,986 127,918 128,254 -0.14%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.75% 4.06% 4.43% 4.49% 4.47% 4.52% 3.16% -
ROE 5.04% 5.64% 6.13% 6.31% 6.40% 6.49% 4.89% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 309.44 325.46 318.34 317.41 321.94 327.34 347.90 -7.51%
EPS 11.60 13.20 14.10 14.27 14.40 14.80 11.00 3.60%
DPS 10.00 0.00 14.00 0.00 10.00 0.00 8.50 11.45%
NAPS 2.30 2.34 2.30 2.26 2.25 2.28 2.25 1.47%
Adjusted Per Share Value based on latest NOSH - 126,628
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 257.91 272.84 266.12 263.64 268.33 272.70 290.58 -7.65%
EPS 9.67 11.07 11.79 11.85 12.00 12.33 9.19 3.45%
DPS 8.33 0.00 11.70 0.00 8.33 0.00 7.10 11.25%
NAPS 1.917 1.9617 1.9227 1.8772 1.8754 1.8994 1.8793 1.33%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.84 2.02 1.79 1.83 1.70 1.48 1.47 -
P/RPS 0.59 0.62 0.56 0.58 0.53 0.45 0.42 25.45%
P/EPS 15.86 15.30 12.70 12.83 11.81 10.00 13.36 12.12%
EY 6.30 6.53 7.88 7.80 8.47 10.00 7.48 -10.82%
DY 5.43 0.00 7.82 0.00 5.88 0.00 5.78 -4.08%
P/NAPS 0.80 0.86 0.78 0.81 0.76 0.65 0.65 14.86%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 29/07/04 23/04/04 12/02/04 31/10/03 31/07/03 22/05/03 27/02/03 -
Price 1.85 2.04 2.00 1.91 1.72 1.68 1.43 -
P/RPS 0.60 0.63 0.63 0.60 0.53 0.51 0.41 28.92%
P/EPS 15.95 15.45 14.18 13.39 11.94 11.35 13.00 14.62%
EY 6.27 6.47 7.05 7.47 8.37 8.81 7.69 -12.73%
DY 5.41 0.00 7.00 0.00 5.81 0.00 5.94 -6.04%
P/NAPS 0.80 0.87 0.87 0.85 0.76 0.74 0.64 16.05%

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