[YHS] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
28-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -19.32%
YoY- -36.54%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 439,465 428,878 403,596 392,453 386,830 373,247 386,989 8.85%
PBT 17,458 16,117 14,897 15,932 19,423 17,386 20,984 -11.55%
Tax -4,019 -3,612 -5,314 -5,583 -6,595 -5,933 -5,850 -22.15%
NP 13,439 12,505 9,583 10,349 12,828 11,453 15,134 -7.62%
-
NP to SH 13,441 12,508 9,583 10,349 12,828 11,453 15,134 -7.61%
-
Tax Rate 23.02% 22.41% 35.67% 35.04% 33.95% 34.13% 27.88% -
Total Cost 426,026 416,373 394,013 382,104 374,002 361,794 371,855 9.49%
-
Net Worth 321,845 312,248 296,535 318,767 300,265 295,549 297,220 5.45%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 18,430 18,430 18,524 18,524 17,914 17,914 17,797 2.35%
Div Payout % 137.12% 147.35% 193.31% 179.00% 139.66% 156.42% 117.60% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 321,845 312,248 296,535 318,767 300,265 295,549 297,220 5.45%
NOSH 128,568 127,448 131,210 139,200 127,772 128,499 130,360 -0.91%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.06% 2.92% 2.37% 2.64% 3.32% 3.07% 3.91% -
ROE 4.18% 4.01% 3.23% 3.25% 4.27% 3.88% 5.09% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 341.81 336.51 307.59 281.93 302.75 290.46 296.86 9.86%
EPS 10.45 9.81 7.30 7.43 10.04 8.91 11.61 -6.78%
DPS 14.34 14.46 14.12 13.31 14.02 14.00 13.65 3.34%
NAPS 2.5033 2.45 2.26 2.29 2.35 2.30 2.28 6.43%
Adjusted Per Share Value based on latest NOSH - 139,200
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 286.20 279.30 262.84 255.58 251.92 243.07 252.02 8.85%
EPS 8.75 8.15 6.24 6.74 8.35 7.46 9.86 -7.66%
DPS 12.00 12.00 12.06 12.06 11.67 11.67 11.59 2.34%
NAPS 2.096 2.0335 1.9312 2.076 1.9555 1.9247 1.9356 5.45%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.05 2.00 2.05 1.94 2.00 1.97 1.89 -
P/RPS 0.60 0.59 0.67 0.69 0.66 0.68 0.64 -4.21%
P/EPS 19.61 20.38 28.07 26.09 19.92 22.10 16.28 13.22%
EY 5.10 4.91 3.56 3.83 5.02 4.52 6.14 -11.64%
DY 6.99 7.23 6.89 6.86 7.01 7.11 7.22 -2.13%
P/NAPS 0.82 0.82 0.91 0.85 0.85 0.86 0.83 -0.80%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 13/06/06 21/02/06 28/10/05 28/07/05 27/04/05 16/02/05 28/10/04 -
Price 1.99 1.99 2.06 2.05 2.00 2.00 1.91 -
P/RPS 0.58 0.59 0.67 0.73 0.66 0.69 0.64 -6.35%
P/EPS 19.04 20.28 28.21 27.57 19.92 22.44 16.45 10.24%
EY 5.25 4.93 3.55 3.63 5.02 4.46 6.08 -9.32%
DY 7.20 7.27 6.85 6.49 7.01 7.00 7.15 0.46%
P/NAPS 0.79 0.81 0.91 0.90 0.85 0.87 0.84 -4.01%

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