[YHS] YoY 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- -1.12%
YoY- 11.33%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
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 136,836 98,062 86,919 97,605 113,812 117,743 102,782 4.88%
PBT 7,358 3,078 4,113 5,698 5,146 2,975 1,562 29.45%
Tax -1,753 -585 -854 -1,266 -1,165 -912 -671 17.34%
NP 5,605 2,493 3,259 4,432 3,981 2,063 891 35.84%
-
NP to SH 5,602 2,493 3,259 4,432 3,981 2,063 891 35.83%
-
Tax Rate 23.82% 19.01% 20.76% 22.22% 22.64% 30.66% 42.96% -
Total Cost 131,231 95,569 83,660 93,173 109,831 115,680 101,891 4.30%
-
Net Worth 310,656 296,535 297,220 286,180 281,238 211,211 213,030 6.48%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 310,656 296,535 297,220 286,180 281,238 211,211 213,030 6.48%
NOSH 127,318 131,210 130,360 126,628 128,419 98,238 80,999 7.82%
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 4.10% 2.54% 3.75% 4.54% 3.50% 1.75% 0.87% -
ROE 1.80% 0.84% 1.10% 1.55% 1.42% 0.98% 0.42% -
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 107.48 74.74 66.68 77.08 88.63 119.85 126.89 -2.72%
EPS 4.40 1.90 2.50 3.50 3.10 2.10 1.10 25.97%
DPS 0.00 0.00 0.00 0.00 0.00 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 89.11 63.86 56.61 63.56 74.12 76.68 66.94 4.88%
EPS 3.65 1.62 2.12 2.89 2.59 1.34 0.58 35.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0231 1.9312 1.9356 1.8637 1.8315 1.3755 1.3873 6.48%
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 1.87 2.74 2.83 2.37 1.95 1.51 1.53 3.39%
P/EPS 45.68 107.89 75.60 52.29 55.81 86.19 176.36 -20.15%
EY 2.19 0.93 1.32 1.91 1.79 1.16 0.57 25.13%
DY 0.00 0.00 0.00 0.00 0.00 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 1.86 2.76 2.86 2.48 1.73 1.71 1.43 4.47%
P/EPS 45.45 108.42 76.40 54.57 49.35 97.62 165.45 -19.36%
EY 2.20 0.92 1.31 1.83 2.03 1.02 0.60 24.16%
DY 0.00 0.00 0.00 0.00 0.00 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