[YHS] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
31-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 94.7%
YoY- 243.46%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 104,738 408,629 303,622 206,017 104,683 446,196 348,400 -55.09%
PBT 5,666 24,091 17,535 11,837 6,146 16,485 9,953 -31.28%
Tax -1,418 -5,992 -3,888 -2,622 -1,413 -2,377 -3,289 -42.90%
NP 4,248 18,099 13,647 9,215 4,733 14,108 6,664 -25.91%
-
NP to SH 4,248 18,099 13,647 9,215 4,733 14,108 6,664 -25.91%
-
Tax Rate 25.03% 24.87% 22.17% 22.15% 22.99% 14.42% 33.05% -
Total Cost 100,490 390,530 289,975 196,802 99,950 432,088 341,736 -55.74%
-
Net Worth 301,221 295,231 288,245 287,968 291,655 288,572 280,656 4.82%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 17,970 - 6,399 - 10,901 1,845 -
Div Payout % - 99.29% - 69.44% - 77.27% 27.69% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 301,221 295,231 288,245 287,968 291,655 288,572 280,656 4.82%
NOSH 128,727 128,361 127,542 127,986 127,918 128,254 128,153 0.29%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 4.06% 4.43% 4.49% 4.47% 4.52% 3.16% 1.91% -
ROE 1.41% 6.13% 4.73% 3.20% 1.62% 4.89% 2.37% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 81.36 318.34 238.06 160.97 81.84 347.90 271.86 -55.22%
EPS 3.30 14.10 10.70 7.20 3.70 11.00 5.20 -26.13%
DPS 0.00 14.00 0.00 5.00 0.00 8.50 1.44 -
NAPS 2.34 2.30 2.26 2.25 2.28 2.25 2.19 4.51%
Adjusted Per Share Value based on latest NOSH - 128,057
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 68.21 266.12 197.73 134.17 68.17 290.58 226.89 -55.09%
EPS 2.77 11.79 8.89 6.00 3.08 9.19 4.34 -25.84%
DPS 0.00 11.70 0.00 4.17 0.00 7.10 1.20 -
NAPS 1.9617 1.9227 1.8772 1.8754 1.8994 1.8793 1.8278 4.82%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.02 1.79 1.83 1.70 1.48 1.47 1.73 -
P/RPS 2.48 0.56 0.77 1.06 1.81 0.42 0.64 146.50%
P/EPS 61.21 12.70 17.10 23.61 40.00 13.36 33.27 50.09%
EY 1.63 7.88 5.85 4.24 2.50 7.48 3.01 -33.53%
DY 0.00 7.82 0.00 2.94 0.00 5.78 0.83 -
P/NAPS 0.86 0.78 0.81 0.76 0.65 0.65 0.79 5.81%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 23/04/04 12/02/04 31/10/03 31/07/03 22/05/03 27/02/03 29/11/02 -
Price 2.04 2.00 1.91 1.72 1.68 1.43 1.53 -
P/RPS 2.51 0.63 0.80 1.07 2.05 0.41 0.56 171.59%
P/EPS 61.82 14.18 17.85 23.89 45.41 13.00 29.42 63.98%
EY 1.62 7.05 5.60 4.19 2.20 7.69 3.40 -38.96%
DY 0.00 7.00 0.00 2.91 0.00 5.94 0.94 -
P/NAPS 0.87 0.87 0.85 0.76 0.74 0.64 0.70 15.58%

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