[YHS] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
27-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 12.01%
YoY- -27.17%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 428,878 403,596 392,453 386,830 373,247 386,989 397,675 5.15%
PBT 16,117 14,897 15,932 19,423 17,386 20,984 22,569 -20.05%
Tax -3,612 -5,314 -5,583 -6,595 -5,933 -5,850 -6,262 -30.63%
NP 12,505 9,583 10,349 12,828 11,453 15,134 16,307 -16.17%
-
NP to SH 12,508 9,583 10,349 12,828 11,453 15,134 16,307 -16.16%
-
Tax Rate 22.41% 35.67% 35.04% 33.95% 34.13% 27.88% 27.75% -
Total Cost 416,373 394,013 382,104 374,002 361,794 371,855 381,368 6.01%
-
Net Worth 312,248 296,535 318,767 300,265 295,549 297,220 292,099 4.53%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 18,430 18,524 18,524 17,914 17,914 17,797 17,797 2.35%
Div Payout % 147.35% 193.31% 179.00% 139.66% 156.42% 117.60% 109.14% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 312,248 296,535 318,767 300,265 295,549 297,220 292,099 4.53%
NOSH 127,448 131,210 139,200 127,772 128,499 130,360 127,000 0.23%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.92% 2.37% 2.64% 3.32% 3.07% 3.91% 4.10% -
ROE 4.01% 3.23% 3.25% 4.27% 3.88% 5.09% 5.58% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 336.51 307.59 281.93 302.75 290.46 296.86 313.13 4.90%
EPS 9.81 7.30 7.43 10.04 8.91 11.61 12.84 -16.38%
DPS 14.46 14.12 13.31 14.02 14.00 13.65 14.00 2.17%
NAPS 2.45 2.26 2.29 2.35 2.30 2.28 2.30 4.28%
Adjusted Per Share Value based on latest NOSH - 127,772
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 279.30 262.84 255.58 251.92 243.07 252.02 258.98 5.15%
EPS 8.15 6.24 6.74 8.35 7.46 9.86 10.62 -16.13%
DPS 12.00 12.06 12.06 11.67 11.67 11.59 11.59 2.33%
NAPS 2.0335 1.9312 2.076 1.9555 1.9247 1.9356 1.9023 4.53%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.00 2.05 1.94 2.00 1.97 1.89 1.84 -
P/RPS 0.59 0.67 0.69 0.66 0.68 0.64 0.59 0.00%
P/EPS 20.38 28.07 26.09 19.92 22.10 16.28 14.33 26.38%
EY 4.91 3.56 3.83 5.02 4.52 6.14 6.98 -20.85%
DY 7.23 6.89 6.86 7.01 7.11 7.22 7.61 -3.34%
P/NAPS 0.82 0.91 0.85 0.85 0.86 0.83 0.80 1.65%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 28/10/05 28/07/05 27/04/05 16/02/05 28/10/04 29/07/04 -
Price 1.99 2.06 2.05 2.00 2.00 1.91 1.85 -
P/RPS 0.59 0.67 0.73 0.66 0.69 0.64 0.59 0.00%
P/EPS 20.28 28.21 27.57 19.92 22.44 16.45 14.41 25.50%
EY 4.93 3.55 3.63 5.02 4.46 6.08 6.94 -20.33%
DY 7.27 6.85 6.49 7.01 7.00 7.15 7.57 -2.65%
P/NAPS 0.81 0.91 0.90 0.85 0.87 0.84 0.80 0.82%

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