[YHS] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
12-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 0.45%
YoY- -40.19%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 145,928 113,595 88,313 102,055 97,798 112,449 114,595 4.10%
PBT 13,650 4,178 2,958 6,556 6,532 7,520 8,856 7.47%
Tax -2,558 -485 -2,187 -2,104 912 -984 -3,530 -5.22%
NP 11,092 3,693 771 4,452 7,444 6,536 5,326 12.99%
-
NP to SH 11,092 3,696 771 4,452 7,444 6,536 5,326 12.99%
-
Tax Rate 18.74% 11.61% 73.94% 32.09% -13.96% 13.09% 39.86% -
Total Cost 134,836 109,902 87,542 97,603 90,354 105,913 109,269 3.56%
-
Net Worth 322,560 312,248 295,549 292,559 288,775 279,381 220,529 6.53%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 11,474 11,470 11,564 11,447 8,342 - - -
Div Payout % 103.45% 310.34% 1,500.00% 257.14% 112.07% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 322,560 312,248 295,549 292,559 288,775 279,381 220,529 6.53%
NOSH 127,494 127,448 128,499 127,199 128,344 128,156 83,218 7.36%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 7.60% 3.25% 0.87% 4.36% 7.61% 5.81% 4.65% -
ROE 3.44% 1.18% 0.26% 1.52% 2.58% 2.34% 2.42% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 114.46 89.13 68.73 80.23 76.20 87.74 137.70 -3.03%
EPS 8.70 2.90 0.60 3.50 5.80 5.10 6.40 5.24%
DPS 9.00 9.00 9.00 9.00 6.50 0.00 0.00 -
NAPS 2.53 2.45 2.30 2.30 2.25 2.18 2.65 -0.76%
Adjusted Per Share Value based on latest NOSH - 127,199
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 95.03 73.98 57.51 66.46 63.69 73.23 74.63 4.10%
EPS 7.22 2.41 0.50 2.90 4.85 4.26 3.47 12.98%
DPS 7.47 7.47 7.53 7.46 5.43 0.00 0.00 -
NAPS 2.1007 2.0335 1.9247 1.9053 1.8806 1.8195 1.4362 6.53%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.17 2.00 1.97 1.79 1.47 1.94 1.53 -
P/RPS 1.90 2.24 2.87 2.23 1.93 2.21 1.11 9.36%
P/EPS 24.94 68.97 328.33 51.14 25.34 38.04 23.91 0.70%
EY 4.01 1.45 0.30 1.96 3.95 2.63 4.18 -0.68%
DY 4.15 4.50 4.57 5.03 4.42 0.00 0.00 -
P/NAPS 0.86 0.82 0.86 0.78 0.65 0.89 0.58 6.78%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 31/01/07 21/02/06 16/02/05 12/02/04 27/02/03 27/02/02 07/03/01 -
Price 2.47 1.99 2.00 2.00 1.43 2.02 1.64 -
P/RPS 2.16 2.23 2.91 2.49 1.88 2.30 1.19 10.44%
P/EPS 28.39 68.62 333.33 57.14 24.66 39.61 25.63 1.71%
EY 3.52 1.46 0.30 1.75 4.06 2.52 3.90 -1.69%
DY 3.64 4.52 4.50 4.50 4.55 0.00 0.00 -
P/NAPS 0.98 0.81 0.87 0.87 0.64 0.93 0.62 7.92%

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