[YHS] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
28-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -7.19%
YoY- -28.24%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 512,971 485,209 403,596 386,989 401,420 461,499 466,693 1.58%
PBT 293 22,121 14,897 20,984 24,067 17,389 22,824 -51.59%
Tax 2,391 -5,149 -5,314 -5,850 -2,976 -4,273 -7,693 -
NP 2,684 16,972 9,583 15,134 21,091 13,116 15,131 -25.03%
-
NP to SH 2,676 16,970 9,583 15,134 21,091 13,116 15,131 -25.06%
-
Tax Rate -816.04% 23.28% 35.67% 27.88% 12.37% 24.57% 33.71% -
Total Cost 510,287 468,237 394,013 371,855 380,329 448,383 451,562 2.05%
-
Net Worth 296,117 254,636 296,535 297,220 286,180 281,238 211,211 5.79%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 19,101 17,670 18,524 17,797 14,745 10,146 - -
Div Payout % 713.82% 104.13% 193.31% 117.60% 69.91% 77.36% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 296,117 254,636 296,535 297,220 286,180 281,238 211,211 5.79%
NOSH 152,779 127,318 131,210 130,360 126,628 128,419 98,238 7.63%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 0.52% 3.50% 2.37% 3.91% 5.25% 2.84% 3.24% -
ROE 0.90% 6.66% 3.23% 5.09% 7.37% 4.66% 7.16% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 335.76 381.10 307.59 296.86 317.01 359.37 475.06 -5.61%
EPS 1.75 13.33 7.30 11.61 16.66 10.21 15.40 -30.39%
DPS 12.50 13.88 14.12 13.65 11.50 7.90 0.00 -
NAPS 1.9382 2.00 2.26 2.28 2.26 2.19 2.15 -1.71%
Adjusted Per Share Value based on latest NOSH - 130,360
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 334.07 315.99 262.84 252.02 261.42 300.55 303.93 1.58%
EPS 1.74 11.05 6.24 9.86 13.74 8.54 9.85 -25.08%
DPS 12.44 11.51 12.06 11.59 9.60 6.61 0.00 -
NAPS 1.9284 1.6583 1.9312 1.9356 1.8637 1.8315 1.3755 5.79%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.81 2.01 2.05 1.89 1.83 1.73 1.81 -
P/RPS 0.54 0.53 0.67 0.64 0.58 0.48 0.38 6.02%
P/EPS 103.34 15.08 28.07 16.28 10.99 16.94 11.75 43.64%
EY 0.97 6.63 3.56 6.14 9.10 5.90 8.51 -30.35%
DY 6.91 6.90 6.89 7.22 6.28 4.57 0.00 -
P/NAPS 0.93 1.01 0.91 0.83 0.81 0.79 0.84 1.71%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 25/10/07 30/10/06 28/10/05 28/10/04 31/10/03 29/11/02 27/11/01 -
Price 1.90 2.00 2.06 1.91 1.91 1.53 2.05 -
P/RPS 0.57 0.52 0.67 0.64 0.60 0.43 0.43 4.80%
P/EPS 108.48 15.01 28.21 16.45 11.47 14.98 13.31 41.83%
EY 0.92 6.66 3.55 6.08 8.72 6.68 7.51 -29.51%
DY 6.58 6.94 6.85 7.15 6.02 5.16 0.00 -
P/NAPS 0.98 1.00 0.91 0.84 0.85 0.70 0.95 0.51%

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