[YHS] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 58.78%
YoY- -13.67%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 418,911 373,243 408,629 446,196 464,547 446,379 481,263 0.14%
PBT 16,117 17,380 24,091 16,485 21,488 18,690 -4,597 -
Tax -3,611 -5,925 -5,992 -2,377 -5,147 -5,461 4,597 -
NP 12,506 11,455 18,099 14,108 16,341 13,229 0 -100.00%
-
NP to SH 12,507 11,455 18,099 14,108 16,341 13,229 -4,969 -
-
Tax Rate 22.40% 34.09% 24.87% 14.42% 23.95% 29.22% - -
Total Cost 406,405 361,788 390,530 432,088 448,206 433,150 481,263 0.17%
-
Net Worth 312,674 296,028 295,231 288,572 214,598 221,878 214,761 -0.39%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 17,867 18,019 17,970 10,901 - - - -100.00%
Div Payout % 142.86% 157.30% 99.29% 77.27% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 312,674 296,028 295,231 288,572 214,598 221,878 214,761 -0.39%
NOSH 127,622 128,707 128,361 128,254 98,439 83,727 84,220 -0.44%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 2.99% 3.07% 4.43% 3.16% 3.52% 2.96% 0.00% -
ROE 4.00% 3.87% 6.13% 4.89% 7.61% 5.96% -2.31% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 328.24 289.99 318.34 347.90 471.91 533.13 571.43 0.59%
EPS 9.80 8.90 14.10 11.00 16.60 15.80 -5.90 -
DPS 14.00 14.00 14.00 8.50 0.00 0.00 0.00 -100.00%
NAPS 2.45 2.30 2.30 2.25 2.18 2.65 2.55 0.04%
Adjusted Per Share Value based on latest NOSH - 128,344
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 272.81 243.07 266.12 290.58 302.53 290.70 313.42 0.14%
EPS 8.15 7.46 11.79 9.19 10.64 8.62 -3.24 -
DPS 11.64 11.73 11.70 7.10 0.00 0.00 0.00 -100.00%
NAPS 2.0363 1.9279 1.9227 1.8793 1.3976 1.445 1.3986 -0.39%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 2.00 1.97 1.79 1.47 1.94 1.53 0.00 -
P/RPS 0.61 0.68 0.56 0.42 0.41 0.29 0.00 -100.00%
P/EPS 20.41 22.13 12.70 13.36 11.69 9.68 0.00 -100.00%
EY 4.90 4.52 7.88 7.48 8.56 10.33 0.00 -100.00%
DY 7.00 7.11 7.82 5.78 0.00 0.00 0.00 -100.00%
P/NAPS 0.82 0.86 0.78 0.65 0.89 0.58 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 21/02/06 16/02/05 12/02/04 27/02/03 27/02/02 07/03/01 24/02/00 -
Price 1.99 2.00 2.00 1.43 2.02 1.64 3.10 -
P/RPS 0.61 0.69 0.63 0.41 0.43 0.31 0.54 -0.12%
P/EPS 20.31 22.47 14.18 13.00 12.17 10.38 -52.54 -
EY 4.92 4.45 7.05 7.69 8.22 9.63 -1.90 -
DY 7.04 7.00 7.00 5.94 0.00 0.00 0.00 -100.00%
P/NAPS 0.81 0.87 0.87 0.64 0.93 0.62 1.22 0.43%

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