[YHS] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
29-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -7.42%
YoY- -20.99%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 386,830 373,247 386,989 397,675 405,732 405,677 401,420 -2.43%
PBT 19,423 17,386 20,984 22,569 23,611 24,091 24,067 -13.30%
Tax -6,595 -5,933 -5,850 -6,262 -5,997 -5,992 -2,976 69.89%
NP 12,828 11,453 15,134 16,307 17,614 18,099 21,091 -28.19%
-
NP to SH 12,828 11,453 15,134 16,307 17,614 18,099 21,091 -28.19%
-
Tax Rate 33.95% 34.13% 27.88% 27.75% 25.40% 24.87% 12.37% -
Total Cost 374,002 361,794 371,855 381,368 388,118 387,578 380,329 -1.11%
-
Net Worth 300,265 295,549 297,220 292,099 301,221 292,559 286,180 3.25%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 17,914 17,914 17,797 17,797 17,850 17,850 14,745 13.84%
Div Payout % 139.66% 156.42% 117.60% 109.14% 101.34% 98.63% 69.91% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 300,265 295,549 297,220 292,099 301,221 292,559 286,180 3.25%
NOSH 127,772 128,499 130,360 127,000 128,727 127,199 126,628 0.60%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.32% 3.07% 3.91% 4.10% 4.34% 4.46% 5.25% -
ROE 4.27% 3.88% 5.09% 5.58% 5.85% 6.19% 7.37% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 302.75 290.46 296.86 313.13 315.19 318.93 317.01 -3.01%
EPS 10.04 8.91 11.61 12.84 13.68 14.23 16.66 -28.63%
DPS 14.02 14.00 13.65 14.00 14.00 14.00 11.50 14.10%
NAPS 2.35 2.30 2.28 2.30 2.34 2.30 2.26 2.63%
Adjusted Per Share Value based on latest NOSH - 127,000
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 251.92 243.07 252.02 258.98 264.23 264.19 261.42 -2.43%
EPS 8.35 7.46 9.86 10.62 11.47 11.79 13.74 -28.23%
DPS 11.67 11.67 11.59 11.59 11.63 11.63 9.60 13.88%
NAPS 1.9555 1.9247 1.9356 1.9023 1.9617 1.9053 1.8637 3.25%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.00 1.97 1.89 1.84 2.02 1.79 1.83 -
P/RPS 0.66 0.68 0.64 0.59 0.64 0.56 0.58 8.98%
P/EPS 19.92 22.10 16.28 14.33 14.76 12.58 10.99 48.60%
EY 5.02 4.52 6.14 6.98 6.77 7.95 9.10 -32.71%
DY 7.01 7.11 7.22 7.61 6.93 7.82 6.28 7.59%
P/NAPS 0.85 0.86 0.83 0.80 0.86 0.78 0.81 3.26%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/04/05 16/02/05 28/10/04 29/07/04 23/04/04 12/02/04 31/10/03 -
Price 2.00 2.00 1.91 1.85 2.04 2.00 1.91 -
P/RPS 0.66 0.69 0.64 0.59 0.65 0.63 0.60 6.55%
P/EPS 19.92 22.44 16.45 14.41 14.91 14.06 11.47 44.43%
EY 5.02 4.46 6.08 6.94 6.71 7.11 8.72 -30.77%
DY 7.01 7.00 7.15 7.57 6.86 7.00 6.02 10.67%
P/NAPS 0.85 0.87 0.84 0.80 0.87 0.87 0.85 0.00%

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