[YHS] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
31-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -1.27%
YoY- 104.79%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 495,678 407,088 379,910 404,829 464,533 469,464 331,784 6.91%
PBT 23,924 15,918 19,234 23,380 13,270 18,624 9,834 15.96%
Tax -6,218 -4,168 -4,990 -5,184 -4,385 -5,550 -1,931 21.50%
NP 17,705 11,750 14,244 18,196 8,885 13,073 7,903 14.38%
-
NP to SH 17,698 11,748 14,244 18,196 8,885 13,073 7,903 14.37%
-
Tax Rate 25.99% 26.18% 25.94% 22.17% 33.04% 29.80% 19.64% -
Total Cost 477,973 395,337 365,666 386,633 455,648 456,390 323,881 6.69%
-
Net Worth 311,428 288,592 293,460 288,245 280,656 189,916 221,115 5.87%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 8,508 8,513 - - 2,460 - - -
Div Payout % 48.08% 72.46% - - 27.69% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 311,428 288,592 293,460 288,245 280,656 189,916 221,115 5.87%
NOSH 127,634 127,695 128,710 127,542 128,153 88,333 84,074 7.20%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.57% 2.89% 3.75% 4.49% 1.91% 2.78% 2.38% -
ROE 5.68% 4.07% 4.85% 6.31% 3.17% 6.88% 3.57% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 388.36 318.80 295.17 317.41 362.48 531.47 394.63 -0.26%
EPS 13.87 9.20 11.07 14.27 6.93 14.80 9.40 6.69%
DPS 6.67 6.67 0.00 0.00 1.92 0.00 0.00 -
NAPS 2.44 2.26 2.28 2.26 2.19 2.15 2.63 -1.24%
Adjusted Per Share Value based on latest NOSH - 126,628
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 322.81 265.11 247.41 263.64 302.52 305.73 216.07 6.91%
EPS 11.53 7.65 9.28 11.85 5.79 8.51 5.15 14.36%
DPS 5.54 5.54 0.00 0.00 1.60 0.00 0.00 -
NAPS 2.0282 1.8794 1.9111 1.8772 1.8278 1.2368 1.44 5.87%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.01 2.05 1.89 1.83 1.73 1.81 1.94 -
P/RPS 0.52 0.64 0.64 0.58 0.48 0.34 0.49 0.99%
P/EPS 14.50 22.28 17.08 12.83 24.95 12.23 20.64 -5.71%
EY 6.90 4.49 5.86 7.80 4.01 8.18 4.85 6.04%
DY 3.32 3.25 0.00 0.00 1.11 0.00 0.00 -
P/NAPS 0.82 0.91 0.83 0.81 0.79 0.84 0.74 1.72%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/10/06 28/10/05 28/10/04 31/10/03 29/11/02 27/11/01 21/11/00 -
Price 2.00 2.06 1.91 1.91 1.53 2.05 1.82 -
P/RPS 0.51 0.65 0.65 0.60 0.42 0.39 0.46 1.73%
P/EPS 14.42 22.39 17.26 13.39 22.07 13.85 19.36 -4.78%
EY 6.93 4.47 5.79 7.47 4.53 7.22 5.16 5.03%
DY 3.33 3.24 0.00 0.00 1.25 0.00 0.00 -
P/NAPS 0.82 0.91 0.84 0.85 0.70 0.95 0.69 2.91%

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