[YHS] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 7.85%
YoY- -19.78%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 432,674 446,198 461,499 465,430 461,794 465,197 466,693 -4.92%
PBT 21,292 16,485 17,389 15,218 13,911 21,404 22,824 -4.53%
Tax -2,864 -2,377 -4,273 -4,020 -3,528 -5,147 -7,693 -48.28%
NP 18,428 14,108 13,116 11,198 10,383 16,257 15,131 14.05%
-
NP to SH 18,428 14,108 13,116 11,198 10,383 16,257 15,131 14.05%
-
Tax Rate 13.45% 14.42% 24.57% 26.42% 25.36% 24.05% 33.71% -
Total Cost 414,246 432,090 448,383 454,232 451,411 448,940 451,562 -5.59%
-
Net Worth 291,655 288,775 281,238 272,400 301,489 279,381 211,211 24.02%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 10,158 10,158 10,146 10,146 10,178 10,178 - -
Div Payout % 55.12% 72.00% 77.36% 90.61% 98.03% 62.61% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 291,655 288,775 281,238 272,400 301,489 279,381 211,211 24.02%
NOSH 127,918 128,344 128,419 126,111 137,666 128,156 98,238 19.26%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 4.26% 3.16% 2.84% 2.41% 2.25% 3.49% 3.24% -
ROE 6.32% 4.89% 4.66% 4.11% 3.44% 5.82% 7.16% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 338.24 347.66 359.37 369.06 335.44 362.99 475.06 -20.28%
EPS 14.41 10.99 10.21 8.88 7.54 12.69 15.40 -4.33%
DPS 7.94 7.91 7.90 8.05 7.39 7.94 0.00 -
NAPS 2.28 2.25 2.19 2.16 2.19 2.18 2.15 3.99%
Adjusted Per Share Value based on latest NOSH - 126,111
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 281.78 290.58 300.55 303.11 300.74 302.96 303.93 -4.92%
EPS 12.00 9.19 8.54 7.29 6.76 10.59 9.85 14.08%
DPS 6.62 6.62 6.61 6.61 6.63 6.63 0.00 -
NAPS 1.8994 1.8806 1.8315 1.774 1.9634 1.8195 1.3755 24.02%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.48 1.47 1.73 1.83 2.18 1.94 1.81 -
P/RPS 0.44 0.42 0.48 0.50 0.65 0.53 0.38 10.27%
P/EPS 10.27 13.37 16.94 20.61 28.90 15.29 11.75 -8.59%
EY 9.73 7.48 5.90 4.85 3.46 6.54 8.51 9.35%
DY 5.36 5.38 4.57 4.40 3.39 4.09 0.00 -
P/NAPS 0.65 0.65 0.79 0.85 1.00 0.89 0.84 -15.72%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 22/05/03 27/02/03 29/11/02 22/08/02 23/05/02 27/02/02 27/11/01 -
Price 1.68 1.43 1.53 1.95 2.05 2.02 2.05 -
P/RPS 0.50 0.41 0.43 0.53 0.61 0.56 0.43 10.58%
P/EPS 11.66 13.01 14.98 21.96 27.18 15.92 13.31 -8.45%
EY 8.58 7.69 6.68 4.55 3.68 6.28 7.51 9.29%
DY 4.73 5.53 5.16 4.13 3.61 3.93 0.00 -
P/NAPS 0.74 0.64 0.70 0.90 0.94 0.93 0.95 -15.35%

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