[YHS] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
23-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -2.68%
YoY- -4.42%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 373,247 386,989 397,675 405,732 405,677 401,420 417,627 -7.18%
PBT 17,386 20,984 22,569 23,611 24,091 24,067 23,515 -18.15%
Tax -5,933 -5,850 -6,262 -5,997 -5,992 -2,976 -2,875 61.73%
NP 11,453 15,134 16,307 17,614 18,099 21,091 20,640 -32.35%
-
NP to SH 11,453 15,134 16,307 17,614 18,099 21,091 20,640 -32.35%
-
Tax Rate 34.13% 27.88% 27.75% 25.40% 24.87% 12.37% 12.23% -
Total Cost 361,794 371,855 381,368 388,118 387,578 380,329 396,987 -5.97%
-
Net Worth 295,549 297,220 292,099 301,221 292,559 286,180 288,128 1.70%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 17,914 17,797 17,797 17,850 17,850 14,745 14,745 13.79%
Div Payout % 156.42% 117.60% 109.14% 101.34% 98.63% 69.91% 71.44% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 295,549 297,220 292,099 301,221 292,559 286,180 288,128 1.70%
NOSH 128,499 130,360 127,000 128,727 127,199 126,628 128,057 0.22%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.07% 3.91% 4.10% 4.34% 4.46% 5.25% 4.94% -
ROE 3.88% 5.09% 5.58% 5.85% 6.19% 7.37% 7.16% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 290.46 296.86 313.13 315.19 318.93 317.01 326.13 -7.39%
EPS 8.91 11.61 12.84 13.68 14.23 16.66 16.12 -32.52%
DPS 14.00 13.65 14.00 14.00 14.00 11.50 11.50 13.94%
NAPS 2.30 2.28 2.30 2.34 2.30 2.26 2.25 1.46%
Adjusted Per Share Value based on latest NOSH - 128,727
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 243.07 252.02 258.98 264.23 264.19 261.42 271.98 -7.18%
EPS 7.46 9.86 10.62 11.47 11.79 13.74 13.44 -32.33%
DPS 11.67 11.59 11.59 11.63 11.63 9.60 9.60 13.83%
NAPS 1.9247 1.9356 1.9023 1.9617 1.9053 1.8637 1.8764 1.70%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.97 1.89 1.84 2.02 1.79 1.83 1.70 -
P/RPS 0.68 0.64 0.59 0.64 0.56 0.58 0.52 19.48%
P/EPS 22.10 16.28 14.33 14.76 12.58 10.99 10.55 63.35%
EY 4.52 6.14 6.98 6.77 7.95 9.10 9.48 -38.83%
DY 7.11 7.22 7.61 6.93 7.82 6.28 6.76 3.40%
P/NAPS 0.86 0.83 0.80 0.86 0.78 0.81 0.76 8.54%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 16/02/05 28/10/04 29/07/04 23/04/04 12/02/04 31/10/03 31/07/03 -
Price 2.00 1.91 1.85 2.04 2.00 1.91 1.72 -
P/RPS 0.69 0.64 0.59 0.65 0.63 0.60 0.53 19.13%
P/EPS 22.44 16.45 14.41 14.91 14.06 11.47 10.67 63.77%
EY 4.46 6.08 6.94 6.71 7.11 8.72 9.37 -38.90%
DY 7.00 7.15 7.57 6.86 7.00 6.02 6.69 3.05%
P/NAPS 0.87 0.84 0.80 0.87 0.87 0.85 0.76 9.38%

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