[YHS] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
28-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 2.65%
YoY- -26.47%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 98,900 118,321 88,313 86,919 93,277 104,738 102,055 -2.07%
PBT 1,158 7,703 2,958 4,113 4,649 5,666 6,556 -68.55%
Tax -462 -2,080 -2,187 -854 -1,474 -1,418 -2,104 -63.63%
NP 696 5,623 771 3,259 3,175 4,248 4,452 -71.01%
-
NP to SH 696 5,623 771 3,259 3,175 4,248 4,452 -71.01%
-
Tax Rate 39.90% 27.00% 73.94% 20.76% 31.71% 25.03% 32.09% -
Total Cost 98,204 112,698 87,542 83,660 90,102 100,490 97,603 0.41%
-
Net Worth 318,767 300,265 295,549 297,220 292,099 301,221 292,559 5.89%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 6,960 - 11,564 - 6,350 - 11,447 -28.25%
Div Payout % 1,000.00% - 1,500.00% - 200.00% - 257.14% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 318,767 300,265 295,549 297,220 292,099 301,221 292,559 5.89%
NOSH 139,200 127,772 128,499 130,360 127,000 128,727 127,199 6.20%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 0.70% 4.75% 0.87% 3.75% 3.40% 4.06% 4.36% -
ROE 0.22% 1.87% 0.26% 1.10% 1.09% 1.41% 1.52% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 71.05 92.60 68.73 66.68 73.45 81.36 80.23 -7.78%
EPS 0.50 4.40 0.60 2.50 2.50 3.30 3.50 -72.70%
DPS 5.00 0.00 9.00 0.00 5.00 0.00 9.00 -32.44%
NAPS 2.29 2.35 2.30 2.28 2.30 2.34 2.30 -0.29%
Adjusted Per Share Value based on latest NOSH - 130,360
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 64.41 77.06 57.51 56.61 60.75 68.21 66.46 -2.06%
EPS 0.45 3.66 0.50 2.12 2.07 2.77 2.90 -71.15%
DPS 4.53 0.00 7.53 0.00 4.14 0.00 7.46 -28.31%
NAPS 2.076 1.9555 1.9247 1.9356 1.9023 1.9617 1.9053 5.89%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.94 2.00 1.97 1.89 1.84 2.02 1.79 -
P/RPS 2.73 2.16 2.87 2.83 2.51 2.48 2.23 14.45%
P/EPS 388.00 45.45 328.33 75.60 73.60 61.21 51.14 286.58%
EY 0.26 2.20 0.30 1.32 1.36 1.63 1.96 -74.02%
DY 2.58 0.00 4.57 0.00 2.72 0.00 5.03 -35.94%
P/NAPS 0.85 0.85 0.86 0.83 0.80 0.86 0.78 5.90%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 28/07/05 27/04/05 16/02/05 28/10/04 29/07/04 23/04/04 12/02/04 -
Price 2.05 2.00 2.00 1.91 1.85 2.04 2.00 -
P/RPS 2.89 2.16 2.91 2.86 2.52 2.51 2.49 10.45%
P/EPS 410.00 45.45 333.33 76.40 74.00 61.82 57.14 272.46%
EY 0.24 2.20 0.30 1.31 1.35 1.62 1.75 -73.43%
DY 2.44 0.00 4.50 0.00 2.70 0.00 4.50 -33.53%
P/NAPS 0.90 0.85 0.87 0.84 0.80 0.87 0.87 2.28%

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