[YHS] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 58.78%
YoY- -13.67%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 404,829 412,034 418,732 446,196 464,533 466,300 470,732 -9.55%
PBT 23,380 23,674 24,584 16,485 13,270 9,614 5,356 166.85%
Tax -5,184 -5,244 -5,652 -2,377 -4,385 -4,248 -3,704 25.09%
NP 18,196 18,430 18,932 14,108 8,885 5,366 1,652 394.32%
-
NP to SH 18,196 18,430 18,932 14,108 8,885 5,366 1,652 394.32%
-
Tax Rate 22.17% 22.15% 22.99% 14.42% 33.04% 44.19% 69.16% -
Total Cost 386,633 393,604 399,800 432,088 455,648 460,934 469,080 -12.08%
-
Net Worth 288,245 287,968 291,655 288,572 280,656 275,965 301,489 -2.94%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 12,798 - 10,901 2,460 3,679 - -
Div Payout % - 69.44% - 77.27% 27.69% 68.57% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 288,245 287,968 291,655 288,572 280,656 275,965 301,489 -2.94%
NOSH 127,542 127,986 127,918 128,254 128,153 127,761 137,666 -4.96%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.49% 4.47% 4.52% 3.16% 1.91% 1.15% 0.35% -
ROE 6.31% 6.40% 6.49% 4.89% 3.17% 1.94% 0.55% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 317.41 321.94 327.34 347.90 362.48 364.98 341.94 -4.83%
EPS 14.27 14.40 14.80 11.00 6.93 4.20 1.20 420.20%
DPS 0.00 10.00 0.00 8.50 1.92 2.88 0.00 -
NAPS 2.26 2.25 2.28 2.25 2.19 2.16 2.19 2.11%
Adjusted Per Share Value based on latest NOSH - 128,344
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 263.64 268.33 272.70 290.58 302.52 303.67 306.56 -9.55%
EPS 11.85 12.00 12.33 9.19 5.79 3.49 1.08 393.05%
DPS 0.00 8.33 0.00 7.10 1.60 2.40 0.00 -
NAPS 1.8772 1.8754 1.8994 1.8793 1.8278 1.7972 1.9634 -2.94%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.83 1.70 1.48 1.47 1.73 1.83 2.18 -
P/RPS 0.58 0.53 0.45 0.42 0.48 0.50 0.64 -6.34%
P/EPS 12.83 11.81 10.00 13.36 24.95 43.57 181.67 -82.88%
EY 7.80 8.47 10.00 7.48 4.01 2.30 0.55 484.95%
DY 0.00 5.88 0.00 5.78 1.11 1.57 0.00 -
P/NAPS 0.81 0.76 0.65 0.65 0.79 0.85 1.00 -13.09%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 31/10/03 31/07/03 22/05/03 27/02/03 29/11/02 22/08/02 23/05/02 -
Price 1.91 1.72 1.68 1.43 1.53 1.95 2.05 -
P/RPS 0.60 0.53 0.51 0.41 0.42 0.53 0.60 0.00%
P/EPS 13.39 11.94 11.35 13.00 22.07 46.43 170.83 -81.65%
EY 7.47 8.37 8.81 7.69 4.53 2.15 0.59 442.38%
DY 0.00 5.81 0.00 5.94 1.25 1.48 0.00 -
P/NAPS 0.85 0.76 0.74 0.64 0.70 0.90 0.94 -6.48%

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