[YHS] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
28-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -4.05%
YoY- -21.72%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 434,442 473,284 373,243 379,910 396,028 418,952 408,629 4.17%
PBT 17,722 30,812 17,380 19,234 20,630 22,664 24,091 -18.52%
Tax -5,086 -8,320 -5,925 -4,990 -5,784 -5,672 -5,992 -10.36%
NP 12,636 22,492 11,455 14,244 14,846 16,992 18,099 -21.31%
-
NP to SH 12,636 22,492 11,455 14,244 14,846 16,992 18,099 -21.31%
-
Tax Rate 28.70% 27.00% 34.09% 25.94% 28.04% 25.03% 24.87% -
Total Cost 421,806 450,792 361,788 365,666 381,182 401,960 390,530 5.27%
-
Net Worth 295,269 300,265 296,028 293,460 294,360 301,221 295,231 0.00%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 12,893 - 18,019 - 12,798 - 17,970 -19.87%
Div Payout % 102.04% - 157.30% - 86.21% - 99.29% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 295,269 300,265 296,028 293,460 294,360 301,221 295,231 0.00%
NOSH 128,938 127,772 128,707 128,710 127,982 128,727 128,361 0.29%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 2.91% 4.75% 3.07% 3.75% 3.75% 4.06% 4.43% -
ROE 4.28% 7.49% 3.87% 4.85% 5.04% 5.64% 6.13% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 336.94 370.41 289.99 295.17 309.44 325.46 318.34 3.86%
EPS 9.80 17.60 8.90 11.07 11.60 13.20 14.10 -21.55%
DPS 10.00 0.00 14.00 0.00 10.00 0.00 14.00 -20.11%
NAPS 2.29 2.35 2.30 2.28 2.30 2.34 2.30 -0.29%
Adjusted Per Share Value based on latest NOSH - 130,360
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 282.93 308.22 243.07 247.41 257.91 272.84 266.12 4.17%
EPS 8.23 14.65 7.46 9.28 9.67 11.07 11.79 -21.32%
DPS 8.40 0.00 11.73 0.00 8.33 0.00 11.70 -19.83%
NAPS 1.9229 1.9555 1.9279 1.9111 1.917 1.9617 1.9227 0.00%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.94 2.00 1.97 1.89 1.84 2.02 1.79 -
P/RPS 0.58 0.54 0.68 0.64 0.59 0.62 0.56 2.36%
P/EPS 19.80 11.36 22.13 17.08 15.86 15.30 12.70 34.49%
EY 5.05 8.80 4.52 5.86 6.30 6.53 7.88 -25.68%
DY 5.15 0.00 7.11 0.00 5.43 0.00 7.82 -24.32%
P/NAPS 0.85 0.85 0.86 0.83 0.80 0.86 0.78 5.90%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 28/07/05 27/04/05 16/02/05 28/10/04 29/07/04 23/04/04 12/02/04 -
Price 2.05 2.00 2.00 1.91 1.85 2.04 2.00 -
P/RPS 0.61 0.54 0.69 0.65 0.60 0.63 0.63 -2.12%
P/EPS 20.92 11.36 22.47 17.26 15.95 15.45 14.18 29.62%
EY 4.78 8.80 4.45 5.79 6.27 6.47 7.05 -22.84%
DY 4.88 0.00 7.00 0.00 5.41 0.00 7.00 -21.39%
P/NAPS 0.90 0.85 0.87 0.84 0.80 0.87 0.87 2.28%

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