[YHS] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
23-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -76.53%
YoY- -10.25%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 373,243 284,933 198,014 104,738 408,629 303,622 206,017 48.34%
PBT 17,380 14,426 10,315 5,666 24,091 17,535 11,837 29.03%
Tax -5,925 -3,743 -2,892 -1,418 -5,992 -3,888 -2,622 71.77%
NP 11,455 10,683 7,423 4,248 18,099 13,647 9,215 15.53%
-
NP to SH 11,455 10,683 7,423 4,248 18,099 13,647 9,215 15.53%
-
Tax Rate 34.09% 25.95% 28.04% 25.03% 24.87% 22.17% 22.15% -
Total Cost 361,788 274,250 190,591 100,490 390,530 289,975 196,802 49.78%
-
Net Worth 296,028 293,460 294,360 301,221 295,231 288,245 287,968 1.84%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 18,019 - 6,399 - 17,970 - 6,399 98.78%
Div Payout % 157.30% - 86.21% - 99.29% - 69.44% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 296,028 293,460 294,360 301,221 295,231 288,245 287,968 1.84%
NOSH 128,707 128,710 127,982 128,727 128,361 127,542 127,986 0.37%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.07% 3.75% 3.75% 4.06% 4.43% 4.49% 4.47% -
ROE 3.87% 3.64% 2.52% 1.41% 6.13% 4.73% 3.20% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 289.99 221.37 154.72 81.36 318.34 238.06 160.97 47.79%
EPS 8.90 8.30 5.80 3.30 14.10 10.70 7.20 15.10%
DPS 14.00 0.00 5.00 0.00 14.00 0.00 5.00 98.03%
NAPS 2.30 2.28 2.30 2.34 2.30 2.26 2.25 1.46%
Adjusted Per Share Value based on latest NOSH - 128,727
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 243.07 185.56 128.96 68.21 266.12 197.73 134.17 48.34%
EPS 7.46 6.96 4.83 2.77 11.79 8.89 6.00 15.55%
DPS 11.73 0.00 4.17 0.00 11.70 0.00 4.17 98.64%
NAPS 1.9279 1.9111 1.917 1.9617 1.9227 1.8772 1.8754 1.84%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.97 1.89 1.84 2.02 1.79 1.83 1.70 -
P/RPS 0.68 0.85 1.19 2.48 0.56 0.77 1.06 -25.51%
P/EPS 22.13 22.77 31.72 61.21 12.70 17.10 23.61 -4.20%
EY 4.52 4.39 3.15 1.63 7.88 5.85 4.24 4.33%
DY 7.11 0.00 2.72 0.00 7.82 0.00 2.94 79.68%
P/NAPS 0.86 0.83 0.80 0.86 0.78 0.81 0.76 8.54%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 16/02/05 28/10/04 29/07/04 23/04/04 12/02/04 31/10/03 31/07/03 -
Price 2.00 1.91 1.85 2.04 2.00 1.91 1.72 -
P/RPS 0.69 0.86 1.20 2.51 0.63 0.80 1.07 -25.25%
P/EPS 22.47 23.01 31.90 61.82 14.18 17.85 23.89 -3.98%
EY 4.45 4.35 3.14 1.62 7.05 5.60 4.19 4.07%
DY 7.00 0.00 2.70 0.00 7.00 0.00 2.91 79.05%
P/NAPS 0.87 0.84 0.80 0.87 0.87 0.85 0.76 9.38%

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