[YHS] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
27-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -50.91%
YoY- 32.37%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 418,911 305,316 217,221 118,321 373,243 284,933 198,014 64.57%
PBT 16,117 11,939 8,861 7,703 17,380 14,426 10,315 34.54%
Tax -3,611 -3,126 -2,543 -2,080 -5,925 -3,743 -2,892 15.90%
NP 12,506 8,813 6,318 5,623 11,455 10,683 7,423 41.45%
-
NP to SH 12,507 8,811 6,318 5,623 11,455 10,683 7,423 41.46%
-
Tax Rate 22.40% 26.18% 28.70% 27.00% 34.09% 25.95% 28.04% -
Total Cost 406,405 296,503 210,903 112,698 361,788 274,250 190,591 65.43%
-
Net Worth 312,674 288,592 295,269 300,265 296,028 293,460 294,360 4.09%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 17,867 6,384 6,446 - 18,019 - 6,399 97.91%
Div Payout % 142.86% 72.46% 102.04% - 157.30% - 86.21% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 312,674 288,592 295,269 300,265 296,028 293,460 294,360 4.09%
NOSH 127,622 127,695 128,938 127,772 128,707 128,710 127,982 -0.18%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.99% 2.89% 2.91% 4.75% 3.07% 3.75% 3.75% -
ROE 4.00% 3.05% 2.14% 1.87% 3.87% 3.64% 2.52% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 328.24 239.10 168.47 92.60 289.99 221.37 154.72 64.88%
EPS 9.80 6.90 4.90 4.40 8.90 8.30 5.80 41.72%
DPS 14.00 5.00 5.00 0.00 14.00 0.00 5.00 98.28%
NAPS 2.45 2.26 2.29 2.35 2.30 2.28 2.30 4.28%
Adjusted Per Share Value based on latest NOSH - 127,772
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 272.81 198.83 141.46 77.06 243.07 185.56 128.96 64.56%
EPS 8.15 5.74 4.11 3.66 7.46 6.96 4.83 41.59%
DPS 11.64 4.16 4.20 0.00 11.73 0.00 4.17 97.87%
NAPS 2.0363 1.8794 1.9229 1.9555 1.9279 1.9111 1.917 4.09%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.00 2.05 1.94 2.00 1.97 1.89 1.84 -
P/RPS 0.61 0.86 1.15 2.16 0.68 0.85 1.19 -35.87%
P/EPS 20.41 29.71 39.59 45.45 22.13 22.77 31.72 -25.40%
EY 4.90 3.37 2.53 2.20 4.52 4.39 3.15 34.14%
DY 7.00 2.44 2.58 0.00 7.11 0.00 2.72 87.47%
P/NAPS 0.82 0.91 0.85 0.85 0.86 0.83 0.80 1.65%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 28/10/05 28/07/05 27/04/05 16/02/05 28/10/04 29/07/04 -
Price 1.99 2.06 2.05 2.00 2.00 1.91 1.85 -
P/RPS 0.61 0.86 1.22 2.16 0.69 0.86 1.20 -36.22%
P/EPS 20.31 29.86 41.84 45.45 22.47 23.01 31.90 -25.93%
EY 4.92 3.35 2.39 2.20 4.45 4.35 3.14 34.79%
DY 7.04 2.43 2.44 0.00 7.00 0.00 2.70 89.10%
P/NAPS 0.81 0.91 0.90 0.85 0.87 0.84 0.80 0.82%

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