[YHS] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
28-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -43.82%
YoY- -14.89%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 561,596 494,452 469,556 434,442 396,028 412,034 466,300 3.14%
PBT 4,432 -5,744 21,170 17,722 20,630 23,674 9,614 -12.09%
Tax -1,806 5,298 -5,822 -5,086 -5,784 -5,244 -4,248 -13.27%
NP 2,626 -446 15,348 12,636 14,846 18,430 5,366 -11.21%
-
NP to SH 2,606 -454 15,344 12,636 14,846 18,430 5,366 -11.33%
-
Tax Rate 40.75% - 27.50% 28.70% 28.04% 22.15% 44.19% -
Total Cost 558,970 494,898 454,208 421,806 381,182 393,604 460,934 3.26%
-
Net Worth 283,594 309,037 255,733 295,269 294,360 287,968 275,965 0.45%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 15,329 15,133 12,786 12,893 12,798 12,798 3,679 26.82%
Div Payout % 588.24% 0.00% 83.33% 102.04% 86.21% 69.44% 68.57% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 283,594 309,037 255,733 295,269 294,360 287,968 275,965 0.45%
NOSH 153,294 151,333 127,866 128,938 127,982 127,986 127,761 3.08%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 0.47% -0.09% 3.27% 2.91% 3.75% 4.47% 1.15% -
ROE 0.92% -0.15% 6.00% 4.28% 5.04% 6.40% 1.94% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 366.35 326.73 367.22 336.94 309.44 321.94 364.98 0.06%
EPS 1.70 -0.30 10.00 9.80 11.60 14.40 4.20 -13.98%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 2.88 23.03%
NAPS 1.85 2.0421 2.00 2.29 2.30 2.25 2.16 -2.54%
Adjusted Per Share Value based on latest NOSH - 139,200
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 365.74 322.01 305.79 282.93 257.91 268.33 303.67 3.14%
EPS 1.70 -0.30 9.99 8.23 9.67 12.00 3.49 -11.28%
DPS 9.98 9.86 8.33 8.40 8.33 8.33 2.40 26.78%
NAPS 1.8469 2.0126 1.6654 1.9229 1.917 1.8754 1.7972 0.45%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.50 1.95 2.02 1.94 1.84 1.70 1.83 -
P/RPS 0.41 0.60 0.55 0.58 0.59 0.53 0.50 -3.25%
P/EPS 88.24 -650.00 16.83 19.80 15.86 11.81 43.57 12.46%
EY 1.13 -0.15 5.94 5.05 6.30 8.47 2.30 -11.16%
DY 6.67 5.13 4.95 5.15 5.43 5.88 1.57 27.23%
P/NAPS 0.81 0.95 1.01 0.85 0.80 0.76 0.85 -0.79%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 31/07/08 25/07/07 26/07/06 28/07/05 29/07/04 31/07/03 22/08/02 -
Price 1.45 1.93 2.02 2.05 1.85 1.72 1.95 -
P/RPS 0.40 0.59 0.55 0.61 0.60 0.53 0.53 -4.57%
P/EPS 85.29 -643.33 16.83 20.92 15.95 11.94 46.43 10.65%
EY 1.17 -0.16 5.94 4.78 6.27 8.37 2.15 -9.63%
DY 6.90 5.18 4.95 4.88 5.41 5.81 1.48 29.21%
P/NAPS 0.78 0.95 1.01 0.90 0.80 0.76 0.90 -2.35%

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