[YHS] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -36.13%
YoY- -27.85%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 446,198 461,499 465,430 461,794 465,197 466,693 451,732 -0.81%
PBT 16,485 17,389 15,218 13,911 21,404 22,824 21,411 -15.95%
Tax -2,377 -4,273 -4,020 -3,528 -5,147 -7,693 -7,452 -53.21%
NP 14,108 13,116 11,198 10,383 16,257 15,131 13,959 0.70%
-
NP to SH 14,108 13,116 11,198 10,383 16,257 15,131 13,959 0.70%
-
Tax Rate 14.42% 24.57% 26.42% 25.36% 24.05% 33.71% 34.80% -
Total Cost 432,090 448,383 454,232 451,411 448,940 451,562 437,773 -0.86%
-
Net Worth 288,775 281,238 272,400 301,489 279,381 211,211 231,944 15.68%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 10,158 10,146 10,146 10,178 10,178 - - -
Div Payout % 72.00% 77.36% 90.61% 98.03% 62.61% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 288,775 281,238 272,400 301,489 279,381 211,211 231,944 15.68%
NOSH 128,344 128,419 126,111 137,666 128,156 98,238 85,588 30.91%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 3.16% 2.84% 2.41% 2.25% 3.49% 3.24% 3.09% -
ROE 4.89% 4.66% 4.11% 3.44% 5.82% 7.16% 6.02% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 347.66 359.37 369.06 335.44 362.99 475.06 527.80 -24.23%
EPS 10.99 10.21 8.88 7.54 12.69 15.40 16.31 -23.08%
DPS 7.91 7.90 8.05 7.39 7.94 0.00 0.00 -
NAPS 2.25 2.19 2.16 2.19 2.18 2.15 2.71 -11.63%
Adjusted Per Share Value based on latest NOSH - 137,666
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 290.58 300.55 303.11 300.74 302.96 303.93 294.19 -0.81%
EPS 9.19 8.54 7.29 6.76 10.59 9.85 9.09 0.73%
DPS 6.62 6.61 6.61 6.63 6.63 0.00 0.00 -
NAPS 1.8806 1.8315 1.774 1.9634 1.8195 1.3755 1.5105 15.68%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.47 1.73 1.83 2.18 1.94 1.81 1.99 -
P/RPS 0.42 0.48 0.50 0.65 0.53 0.38 0.38 6.88%
P/EPS 13.37 16.94 20.61 28.90 15.29 11.75 12.20 6.27%
EY 7.48 5.90 4.85 3.46 6.54 8.51 8.20 -5.92%
DY 5.38 4.57 4.40 3.39 4.09 0.00 0.00 -
P/NAPS 0.65 0.79 0.85 1.00 0.89 0.84 0.73 -7.42%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 29/11/02 22/08/02 23/05/02 27/02/02 27/11/01 23/08/01 -
Price 1.43 1.53 1.95 2.05 2.02 2.05 2.19 -
P/RPS 0.41 0.43 0.53 0.61 0.56 0.43 0.41 0.00%
P/EPS 13.01 14.98 21.96 27.18 15.92 13.31 13.43 -2.09%
EY 7.69 6.68 4.55 3.68 6.28 7.51 7.45 2.13%
DY 5.53 5.16 4.13 3.61 3.93 0.00 0.00 -
P/NAPS 0.64 0.70 0.90 0.94 0.93 0.95 0.81 -14.49%

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