[YHS] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 148.38%
YoY- -32.03%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 206,017 104,683 446,196 348,400 233,150 117,683 464,547 -41.93%
PBT 11,837 6,146 16,485 9,953 4,807 1,339 21,488 -32.87%
Tax -2,622 -1,413 -2,377 -3,289 -2,124 -926 -5,147 -36.29%
NP 9,215 4,733 14,108 6,664 2,683 413 16,341 -31.81%
-
NP to SH 9,215 4,733 14,108 6,664 2,683 413 16,341 -31.81%
-
Tax Rate 22.15% 22.99% 14.42% 33.05% 44.19% 69.16% 23.95% -
Total Cost 196,802 99,950 432,088 341,736 230,467 117,270 448,206 -42.31%
-
Net Worth 287,968 291,655 288,572 280,656 275,965 301,489 214,598 21.72%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 6,399 - 10,901 1,845 1,839 - - -
Div Payout % 69.44% - 77.27% 27.69% 68.57% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 287,968 291,655 288,572 280,656 275,965 301,489 214,598 21.72%
NOSH 127,986 127,918 128,254 128,153 127,761 137,666 98,439 19.18%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 4.47% 4.52% 3.16% 1.91% 1.15% 0.35% 3.52% -
ROE 3.20% 1.62% 4.89% 2.37% 0.97% 0.14% 7.61% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 160.97 81.84 347.90 271.86 182.49 85.48 471.91 -51.27%
EPS 7.20 3.70 11.00 5.20 2.10 0.30 16.60 -42.78%
DPS 5.00 0.00 8.50 1.44 1.44 0.00 0.00 -
NAPS 2.25 2.28 2.25 2.19 2.16 2.19 2.18 2.13%
Adjusted Per Share Value based on latest NOSH - 128,419
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 134.17 68.17 290.58 226.89 151.84 76.64 302.53 -41.93%
EPS 6.00 3.08 9.19 4.34 1.75 0.27 10.64 -31.81%
DPS 4.17 0.00 7.10 1.20 1.20 0.00 0.00 -
NAPS 1.8754 1.8994 1.8793 1.8278 1.7972 1.9634 1.3976 21.72%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.70 1.48 1.47 1.73 1.83 2.18 1.94 -
P/RPS 1.06 1.81 0.42 0.64 1.00 2.55 0.41 88.69%
P/EPS 23.61 40.00 13.36 33.27 87.14 726.67 11.69 59.98%
EY 4.24 2.50 7.48 3.01 1.15 0.14 8.56 -37.47%
DY 2.94 0.00 5.78 0.83 0.79 0.00 0.00 -
P/NAPS 0.76 0.65 0.65 0.79 0.85 1.00 0.89 -10.01%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 31/07/03 22/05/03 27/02/03 29/11/02 22/08/02 23/05/02 27/02/02 -
Price 1.72 1.68 1.43 1.53 1.95 2.05 2.02 -
P/RPS 1.07 2.05 0.41 0.56 1.07 2.40 0.43 83.93%
P/EPS 23.89 45.41 13.00 29.42 92.86 683.33 12.17 56.97%
EY 4.19 2.20 7.69 3.40 1.08 0.15 8.22 -36.26%
DY 2.91 0.00 5.94 0.94 0.74 0.00 0.00 -
P/NAPS 0.76 0.74 0.64 0.70 0.90 0.94 0.93 -12.62%

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