[YHS] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 111.7%
YoY- -13.67%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 303,622 206,017 104,683 446,196 348,400 233,150 117,683 88.00%
PBT 17,535 11,837 6,146 16,485 9,953 4,807 1,339 454.71%
Tax -3,888 -2,622 -1,413 -2,377 -3,289 -2,124 -926 160.03%
NP 13,647 9,215 4,733 14,108 6,664 2,683 413 927.54%
-
NP to SH 13,647 9,215 4,733 14,108 6,664 2,683 413 927.54%
-
Tax Rate 22.17% 22.15% 22.99% 14.42% 33.05% 44.19% 69.16% -
Total Cost 289,975 196,802 99,950 432,088 341,736 230,467 117,270 82.75%
-
Net Worth 288,245 287,968 291,655 288,572 280,656 275,965 301,489 -2.94%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 6,399 - 10,901 1,845 1,839 - -
Div Payout % - 69.44% - 77.27% 27.69% 68.57% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 288,245 287,968 291,655 288,572 280,656 275,965 301,489 -2.94%
NOSH 127,542 127,986 127,918 128,254 128,153 127,761 137,666 -4.96%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.49% 4.47% 4.52% 3.16% 1.91% 1.15% 0.35% -
ROE 4.73% 3.20% 1.62% 4.89% 2.37% 0.97% 0.14% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 238.06 160.97 81.84 347.90 271.86 182.49 85.48 97.82%
EPS 10.70 7.20 3.70 11.00 5.20 2.10 0.30 981.17%
DPS 0.00 5.00 0.00 8.50 1.44 1.44 0.00 -
NAPS 2.26 2.25 2.28 2.25 2.19 2.16 2.19 2.11%
Adjusted Per Share Value based on latest NOSH - 128,344
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 197.73 134.17 68.17 290.58 226.89 151.84 76.64 88.00%
EPS 8.89 6.00 3.08 9.19 4.34 1.75 0.27 925.10%
DPS 0.00 4.17 0.00 7.10 1.20 1.20 0.00 -
NAPS 1.8772 1.8754 1.8994 1.8793 1.8278 1.7972 1.9634 -2.94%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.83 1.70 1.48 1.47 1.73 1.83 2.18 -
P/RPS 0.77 1.06 1.81 0.42 0.64 1.00 2.55 -54.95%
P/EPS 17.10 23.61 40.00 13.36 33.27 87.14 726.67 -91.76%
EY 5.85 4.24 2.50 7.48 3.01 1.15 0.14 1101.43%
DY 0.00 2.94 0.00 5.78 0.83 0.79 0.00 -
P/NAPS 0.81 0.76 0.65 0.65 0.79 0.85 1.00 -13.09%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 31/10/03 31/07/03 22/05/03 27/02/03 29/11/02 22/08/02 23/05/02 -
Price 1.91 1.72 1.68 1.43 1.53 1.95 2.05 -
P/RPS 0.80 1.07 2.05 0.41 0.56 1.07 2.40 -51.89%
P/EPS 17.85 23.89 45.41 13.00 29.42 92.86 683.33 -91.17%
EY 5.60 4.19 2.20 7.69 3.40 1.08 0.15 1014.57%
DY 0.00 2.91 0.00 5.94 0.94 0.74 0.00 -
P/NAPS 0.85 0.76 0.74 0.64 0.70 0.90 0.94 -6.48%

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