[YHS] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 7.56%
YoY- -13.22%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 401,420 417,627 432,674 446,198 461,499 465,430 461,794 -8.90%
PBT 24,067 23,515 21,292 16,485 17,389 15,218 13,911 44.06%
Tax -2,976 -2,875 -2,864 -2,377 -4,273 -4,020 -3,528 -10.71%
NP 21,091 20,640 18,428 14,108 13,116 11,198 10,383 60.32%
-
NP to SH 21,091 20,640 18,428 14,108 13,116 11,198 10,383 60.32%
-
Tax Rate 12.37% 12.23% 13.45% 14.42% 24.57% 26.42% 25.36% -
Total Cost 380,329 396,987 414,246 432,090 448,383 454,232 451,411 -10.78%
-
Net Worth 286,180 288,128 291,655 288,775 281,238 272,400 301,489 -3.41%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 14,745 14,745 10,158 10,158 10,146 10,146 10,178 28.00%
Div Payout % 69.91% 71.44% 55.12% 72.00% 77.36% 90.61% 98.03% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 286,180 288,128 291,655 288,775 281,238 272,400 301,489 -3.41%
NOSH 126,628 128,057 127,918 128,344 128,419 126,111 137,666 -5.41%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.25% 4.94% 4.26% 3.16% 2.84% 2.41% 2.25% -
ROE 7.37% 7.16% 6.32% 4.89% 4.66% 4.11% 3.44% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 317.01 326.13 338.24 347.66 359.37 369.06 335.44 -3.69%
EPS 16.66 16.12 14.41 10.99 10.21 8.88 7.54 69.56%
DPS 11.50 11.50 7.94 7.91 7.90 8.05 7.39 34.25%
NAPS 2.26 2.25 2.28 2.25 2.19 2.16 2.19 2.11%
Adjusted Per Share Value based on latest NOSH - 128,344
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 261.42 271.98 281.78 290.58 300.55 303.11 300.74 -8.91%
EPS 13.74 13.44 12.00 9.19 8.54 7.29 6.76 60.38%
DPS 9.60 9.60 6.62 6.62 6.61 6.61 6.63 27.95%
NAPS 1.8637 1.8764 1.8994 1.8806 1.8315 1.774 1.9634 -3.41%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.83 1.70 1.48 1.47 1.73 1.83 2.18 -
P/RPS 0.58 0.52 0.44 0.42 0.48 0.50 0.65 -7.30%
P/EPS 10.99 10.55 10.27 13.37 16.94 20.61 28.90 -47.48%
EY 9.10 9.48 9.73 7.48 5.90 4.85 3.46 90.42%
DY 6.28 6.76 5.36 5.38 4.57 4.40 3.39 50.78%
P/NAPS 0.81 0.76 0.65 0.65 0.79 0.85 1.00 -13.09%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 31/10/03 31/07/03 22/05/03 27/02/03 29/11/02 22/08/02 23/05/02 -
Price 1.91 1.72 1.68 1.43 1.53 1.95 2.05 -
P/RPS 0.60 0.53 0.50 0.41 0.43 0.53 0.61 -1.09%
P/EPS 11.47 10.67 11.66 13.01 14.98 21.96 27.18 -43.70%
EY 8.72 9.37 8.58 7.69 6.68 4.55 3.68 77.64%
DY 6.02 6.69 4.73 5.53 5.16 4.13 3.61 40.58%
P/NAPS 0.85 0.76 0.74 0.64 0.70 0.90 0.94 -6.48%

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