[YHS] QoQ Annualized Quarter 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- -6.12%
YoY- -10.25%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 373,243 379,910 396,028 418,952 408,629 404,829 412,034 -6.35%
PBT 17,380 19,234 20,630 22,664 24,091 23,380 23,674 -18.54%
Tax -5,925 -4,990 -5,784 -5,672 -5,992 -5,184 -5,244 8.44%
NP 11,455 14,244 14,846 16,992 18,099 18,196 18,430 -27.06%
-
NP to SH 11,455 14,244 14,846 16,992 18,099 18,196 18,430 -27.06%
-
Tax Rate 34.09% 25.94% 28.04% 25.03% 24.87% 22.17% 22.15% -
Total Cost 361,788 365,666 381,182 401,960 390,530 386,633 393,604 -5.44%
-
Net Worth 296,028 293,460 294,360 301,221 295,231 288,245 287,968 1.84%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 18,019 - 12,798 - 17,970 - 12,798 25.48%
Div Payout % 157.30% - 86.21% - 99.29% - 69.44% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 296,028 293,460 294,360 301,221 295,231 288,245 287,968 1.84%
NOSH 128,707 128,710 127,982 128,727 128,361 127,542 127,986 0.37%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.07% 3.75% 3.75% 4.06% 4.43% 4.49% 4.47% -
ROE 3.87% 4.85% 5.04% 5.64% 6.13% 6.31% 6.40% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 289.99 295.17 309.44 325.46 318.34 317.41 321.94 -6.70%
EPS 8.90 11.07 11.60 13.20 14.10 14.27 14.40 -27.33%
DPS 14.00 0.00 10.00 0.00 14.00 0.00 10.00 25.01%
NAPS 2.30 2.28 2.30 2.34 2.30 2.26 2.25 1.46%
Adjusted Per Share Value based on latest NOSH - 128,727
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 243.07 247.41 257.91 272.84 266.12 263.64 268.33 -6.35%
EPS 7.46 9.28 9.67 11.07 11.79 11.85 12.00 -27.05%
DPS 11.73 0.00 8.33 0.00 11.70 0.00 8.33 25.50%
NAPS 1.9279 1.9111 1.917 1.9617 1.9227 1.8772 1.8754 1.84%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.97 1.89 1.84 2.02 1.79 1.83 1.70 -
P/RPS 0.68 0.64 0.59 0.62 0.56 0.58 0.53 17.98%
P/EPS 22.13 17.08 15.86 15.30 12.70 12.83 11.81 51.70%
EY 4.52 5.86 6.30 6.53 7.88 7.80 8.47 -34.08%
DY 7.11 0.00 5.43 0.00 7.82 0.00 5.88 13.43%
P/NAPS 0.86 0.83 0.80 0.86 0.78 0.81 0.76 8.54%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 16/02/05 28/10/04 29/07/04 23/04/04 12/02/04 31/10/03 31/07/03 -
Price 2.00 1.91 1.85 2.04 2.00 1.91 1.72 -
P/RPS 0.69 0.65 0.60 0.63 0.63 0.60 0.53 19.13%
P/EPS 22.47 17.26 15.95 15.45 14.18 13.39 11.94 52.13%
EY 4.45 5.79 6.27 6.47 7.05 7.47 8.37 -34.24%
DY 7.00 0.00 5.41 0.00 7.00 0.00 5.81 13.16%
P/NAPS 0.87 0.84 0.80 0.87 0.87 0.85 0.76 9.38%

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