[YHS] QoQ TTM 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- -7.19%
YoY- -28.24%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 392,453 386,830 373,247 386,989 397,675 405,732 405,677 -2.18%
PBT 15,932 19,423 17,386 20,984 22,569 23,611 24,091 -24.11%
Tax -5,583 -6,595 -5,933 -5,850 -6,262 -5,997 -5,992 -4.60%
NP 10,349 12,828 11,453 15,134 16,307 17,614 18,099 -31.13%
-
NP to SH 10,349 12,828 11,453 15,134 16,307 17,614 18,099 -31.13%
-
Tax Rate 35.04% 33.95% 34.13% 27.88% 27.75% 25.40% 24.87% -
Total Cost 382,104 374,002 361,794 371,855 381,368 388,118 387,578 -0.94%
-
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 18,524 17,914 17,914 17,797 17,797 17,850 17,850 2.50%
Div Payout % 179.00% 139.66% 156.42% 117.60% 109.14% 101.34% 98.63% -
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 2.64% 3.32% 3.07% 3.91% 4.10% 4.34% 4.46% -
ROE 3.25% 4.27% 3.88% 5.09% 5.58% 5.85% 6.19% -
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 281.93 302.75 290.46 296.86 313.13 315.19 318.93 -7.89%
EPS 7.43 10.04 8.91 11.61 12.84 13.68 14.23 -35.18%
DPS 13.31 14.02 14.00 13.65 14.00 14.00 14.00 -3.31%
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 255.58 251.92 243.07 252.02 258.98 264.23 264.19 -2.18%
EPS 6.74 8.35 7.46 9.86 10.62 11.47 11.79 -31.14%
DPS 12.06 11.67 11.67 11.59 11.59 11.63 11.63 2.45%
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 0.69 0.66 0.68 0.64 0.59 0.64 0.56 14.94%
P/EPS 26.09 19.92 22.10 16.28 14.33 14.76 12.58 62.70%
EY 3.83 5.02 4.52 6.14 6.98 6.77 7.95 -38.57%
DY 6.86 7.01 7.11 7.22 7.61 6.93 7.82 -8.36%
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 0.73 0.66 0.69 0.64 0.59 0.65 0.63 10.33%
P/EPS 27.57 19.92 22.44 16.45 14.41 14.91 14.06 56.72%
EY 3.63 5.02 4.46 6.08 6.94 6.71 7.11 -36.14%
DY 6.49 7.01 7.00 7.15 7.57 6.86 7.00 -4.92%
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