[YHS] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
28-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 39.46%
YoY- -17.52%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 234,778 128,908 418,911 305,316 217,221 118,321 373,243 -26.64%
PBT 10,585 9,044 16,117 11,939 8,861 7,703 17,380 -28.21%
Tax -2,911 -2,487 -3,611 -3,126 -2,543 -2,080 -5,925 -37.81%
NP 7,674 6,557 12,506 8,813 6,318 5,623 11,455 -23.49%
-
NP to SH 7,672 6,556 12,507 8,811 6,318 5,623 11,455 -23.50%
-
Tax Rate 27.50% 27.50% 22.40% 26.18% 28.70% 27.00% 34.09% -
Total Cost 227,104 122,351 406,405 296,503 210,903 112,698 361,788 -26.74%
-
Net Worth 255,733 321,845 312,674 288,592 295,269 300,265 296,028 -9.31%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 6,393 - 17,867 6,384 6,446 - 18,019 -49.97%
Div Payout % 83.33% - 142.86% 72.46% 102.04% - 157.30% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 255,733 321,845 312,674 288,592 295,269 300,265 296,028 -9.31%
NOSH 127,866 128,568 127,622 127,695 128,938 127,772 128,707 -0.43%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.27% 5.09% 2.99% 2.89% 2.91% 4.75% 3.07% -
ROE 3.00% 2.04% 4.00% 3.05% 2.14% 1.87% 3.87% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 183.61 100.26 328.24 239.10 168.47 92.60 289.99 -26.32%
EPS 5.00 5.10 9.80 6.90 4.90 4.40 8.90 -31.98%
DPS 5.00 0.00 14.00 5.00 5.00 0.00 14.00 -49.75%
NAPS 2.00 2.5033 2.45 2.26 2.29 2.35 2.30 -8.91%
Adjusted Per Share Value based on latest NOSH - 131,210
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 152.90 83.95 272.81 198.83 141.46 77.06 243.07 -26.64%
EPS 5.00 4.27 8.15 5.74 4.11 3.66 7.46 -23.46%
DPS 4.16 0.00 11.64 4.16 4.20 0.00 11.73 -49.99%
NAPS 1.6654 2.096 2.0363 1.8794 1.9229 1.9555 1.9279 -9.32%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.02 2.05 2.00 2.05 1.94 2.00 1.97 -
P/RPS 1.10 2.04 0.61 0.86 1.15 2.16 0.68 37.92%
P/EPS 33.67 40.20 20.41 29.71 39.59 45.45 22.13 32.38%
EY 2.97 2.49 4.90 3.37 2.53 2.20 4.52 -24.47%
DY 2.48 0.00 7.00 2.44 2.58 0.00 7.11 -50.54%
P/NAPS 1.01 0.82 0.82 0.91 0.85 0.85 0.86 11.34%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 26/07/06 13/06/06 21/02/06 28/10/05 28/07/05 27/04/05 16/02/05 -
Price 2.02 1.99 1.99 2.06 2.05 2.00 2.00 -
P/RPS 1.10 1.98 0.61 0.86 1.22 2.16 0.69 36.58%
P/EPS 33.67 39.03 20.31 29.86 41.84 45.45 22.47 31.04%
EY 2.97 2.56 4.92 3.35 2.39 2.20 4.45 -23.68%
DY 2.48 0.00 7.04 2.43 2.44 0.00 7.00 -50.02%
P/NAPS 1.01 0.79 0.81 0.91 0.90 0.85 0.87 10.48%

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