[YHS] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -97.47%
YoY- -93.43%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 446,196 348,400 233,150 117,683 464,547 352,098 234,355 53.43%
PBT 16,485 9,953 4,807 1,339 21,488 13,968 10,993 30.91%
Tax -2,377 -3,289 -2,124 -926 -5,147 -4,163 -3,251 -18.79%
NP 14,108 6,664 2,683 413 16,341 9,805 7,742 49.02%
-
NP to SH 14,108 6,664 2,683 413 16,341 9,805 7,742 49.02%
-
Tax Rate 14.42% 33.05% 44.19% 69.16% 23.95% 29.80% 29.57% -
Total Cost 432,088 341,736 230,467 117,270 448,206 342,293 226,613 53.58%
-
Net Worth 288,572 280,656 275,965 301,489 214,598 189,916 228,052 16.93%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 10,901 1,845 1,839 - - - - -
Div Payout % 77.27% 27.69% 68.57% - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 288,572 280,656 275,965 301,489 214,598 189,916 228,052 16.93%
NOSH 128,254 128,153 127,761 137,666 98,439 88,333 84,152 32.33%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 3.16% 1.91% 1.15% 0.35% 3.52% 2.78% 3.30% -
ROE 4.89% 2.37% 0.97% 0.14% 7.61% 5.16% 3.39% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 347.90 271.86 182.49 85.48 471.91 398.60 278.49 15.94%
EPS 11.00 5.20 2.10 0.30 16.60 11.10 9.20 12.61%
DPS 8.50 1.44 1.44 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.19 2.16 2.19 2.18 2.15 2.71 -11.63%
Adjusted Per Share Value based on latest NOSH - 137,666
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 290.58 226.89 151.84 76.64 302.53 229.30 152.62 53.43%
EPS 9.19 4.34 1.75 0.27 10.64 6.39 5.04 49.08%
DPS 7.10 1.20 1.20 0.00 0.00 0.00 0.00 -
NAPS 1.8793 1.8278 1.7972 1.9634 1.3976 1.2368 1.4852 16.93%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.47 1.73 1.83 2.18 1.94 1.81 1.99 -
P/RPS 0.42 0.64 1.00 2.55 0.41 0.45 0.71 -29.46%
P/EPS 13.36 33.27 87.14 726.67 11.69 16.31 21.63 -27.40%
EY 7.48 3.01 1.15 0.14 8.56 6.13 4.62 37.76%
DY 5.78 0.83 0.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.79 0.85 1.00 0.89 0.84 0.73 -7.42%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 29/11/02 22/08/02 23/05/02 27/02/02 27/11/01 23/08/01 -
Price 1.43 1.53 1.95 2.05 2.02 2.05 2.19 -
P/RPS 0.41 0.56 1.07 2.40 0.43 0.51 0.79 -35.34%
P/EPS 13.00 29.42 92.86 683.33 12.17 18.47 23.80 -33.10%
EY 7.69 3.40 1.08 0.15 8.22 5.41 4.20 49.49%
DY 5.94 0.94 0.74 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 0.90 0.94 0.93 0.95 0.81 -14.49%

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