[YHS] QoQ 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- 629.31%
YoY- 32.37%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 113,595 98,062 98,900 118,321 88,313 86,919 93,277 13.99%
PBT 4,178 3,078 1,158 7,703 2,958 4,113 4,649 -6.85%
Tax -485 -585 -462 -2,080 -2,187 -854 -1,474 -52.24%
NP 3,693 2,493 696 5,623 771 3,259 3,175 10.57%
-
NP to SH 3,696 2,493 696 5,623 771 3,259 3,175 10.62%
-
Tax Rate 11.61% 19.01% 39.90% 27.00% 73.94% 20.76% 31.71% -
Total Cost 109,902 95,569 98,204 112,698 87,542 83,660 90,102 14.11%
-
Net Worth 312,248 296,535 318,767 300,265 295,549 297,220 292,099 4.53%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 11,470 - 6,960 - 11,564 - 6,350 48.15%
Div Payout % 310.34% - 1,000.00% - 1,500.00% - 200.00% -
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 312,248 296,535 318,767 300,265 295,549 297,220 292,099 4.53%
NOSH 127,448 131,210 139,200 127,772 128,499 130,360 127,000 0.23%
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 3.25% 2.54% 0.70% 4.75% 0.87% 3.75% 3.40% -
ROE 1.18% 0.84% 0.22% 1.87% 0.26% 1.10% 1.09% -
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 89.13 74.74 71.05 92.60 68.73 66.68 73.45 13.72%
EPS 2.90 1.90 0.50 4.40 0.60 2.50 2.50 10.37%
DPS 9.00 0.00 5.00 0.00 9.00 0.00 5.00 47.81%
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 73.98 63.86 64.41 77.06 57.51 56.61 60.75 13.99%
EPS 2.41 1.62 0.45 3.66 0.50 2.12 2.07 10.63%
DPS 7.47 0.00 4.53 0.00 7.53 0.00 4.14 48.05%
NAPS 2.0335 1.9312 2.076 1.9555 1.9247 1.9356 1.9023 4.53%
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 2.24 2.74 2.73 2.16 2.87 2.83 2.51 -7.28%
P/EPS 68.97 107.89 388.00 45.45 328.33 75.60 73.60 -4.22%
EY 1.45 0.93 0.26 2.20 0.30 1.32 1.36 4.35%
DY 4.50 0.00 2.58 0.00 4.57 0.00 2.72 39.75%
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 2.23 2.76 2.89 2.16 2.91 2.86 2.52 -7.80%
P/EPS 68.62 108.42 410.00 45.45 333.33 76.40 74.00 -4.89%
EY 1.46 0.92 0.24 2.20 0.30 1.31 1.35 5.34%
DY 4.52 0.00 2.44 0.00 4.50 0.00 2.70 40.85%
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