[YHS] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
31-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 48.1%
YoY- 104.79%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 198,014 104,738 408,629 303,622 206,017 104,683 446,196 -41.84%
PBT 10,315 5,666 24,091 17,535 11,837 6,146 16,485 -26.86%
Tax -2,892 -1,418 -5,992 -3,888 -2,622 -1,413 -2,377 13.98%
NP 7,423 4,248 18,099 13,647 9,215 4,733 14,108 -34.85%
-
NP to SH 7,423 4,248 18,099 13,647 9,215 4,733 14,108 -34.85%
-
Tax Rate 28.04% 25.03% 24.87% 22.17% 22.15% 22.99% 14.42% -
Total Cost 190,591 100,490 390,530 289,975 196,802 99,950 432,088 -42.08%
-
Net Worth 294,360 301,221 295,231 288,245 287,968 291,655 288,572 1.33%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 6,399 - 17,970 - 6,399 - 10,901 -29.91%
Div Payout % 86.21% - 99.29% - 69.44% - 77.27% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 294,360 301,221 295,231 288,245 287,968 291,655 288,572 1.33%
NOSH 127,982 128,727 128,361 127,542 127,986 127,918 128,254 -0.14%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.75% 4.06% 4.43% 4.49% 4.47% 4.52% 3.16% -
ROE 2.52% 1.41% 6.13% 4.73% 3.20% 1.62% 4.89% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 154.72 81.36 318.34 238.06 160.97 81.84 347.90 -41.76%
EPS 5.80 3.30 14.10 10.70 7.20 3.70 11.00 -34.75%
DPS 5.00 0.00 14.00 0.00 5.00 0.00 8.50 -29.81%
NAPS 2.30 2.34 2.30 2.26 2.25 2.28 2.25 1.47%
Adjusted Per Share Value based on latest NOSH - 126,628
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 128.96 68.21 266.12 197.73 134.17 68.17 290.58 -41.84%
EPS 4.83 2.77 11.79 8.89 6.00 3.08 9.19 -34.89%
DPS 4.17 0.00 11.70 0.00 4.17 0.00 7.10 -29.89%
NAPS 1.917 1.9617 1.9227 1.8772 1.8754 1.8994 1.8793 1.33%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.84 2.02 1.79 1.83 1.70 1.48 1.47 -
P/RPS 1.19 2.48 0.56 0.77 1.06 1.81 0.42 100.35%
P/EPS 31.72 61.21 12.70 17.10 23.61 40.00 13.36 78.06%
EY 3.15 1.63 7.88 5.85 4.24 2.50 7.48 -43.84%
DY 2.72 0.00 7.82 0.00 2.94 0.00 5.78 -39.52%
P/NAPS 0.80 0.86 0.78 0.81 0.76 0.65 0.65 14.86%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 29/07/04 23/04/04 12/02/04 31/10/03 31/07/03 22/05/03 27/02/03 -
Price 1.85 2.04 2.00 1.91 1.72 1.68 1.43 -
P/RPS 1.20 2.51 0.63 0.80 1.07 2.05 0.41 104.74%
P/EPS 31.90 61.82 14.18 17.85 23.89 45.41 13.00 82.02%
EY 3.14 1.62 7.05 5.60 4.19 2.20 7.69 -44.99%
DY 2.70 0.00 7.00 0.00 2.91 0.00 5.94 -40.91%
P/NAPS 0.80 0.87 0.87 0.85 0.76 0.74 0.64 16.05%

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