[YHS] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
23-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -2.68%
YoY- -4.42%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 520,721 439,465 386,830 405,732 432,674 461,794 447,605 2.55%
PBT 25,660 17,458 19,423 23,611 21,292 13,911 21,599 2.91%
Tax -3,403 -4,019 -6,595 -5,997 -2,864 -3,528 -7,208 -11.75%
NP 22,257 13,439 12,828 17,614 18,428 10,383 14,391 7.53%
-
NP to SH 22,251 13,441 12,828 17,614 18,428 10,383 14,391 7.52%
-
Tax Rate 13.26% 23.02% 33.95% 25.40% 13.45% 25.36% 33.37% -
Total Cost 498,464 426,026 374,002 388,118 414,246 451,411 433,214 2.36%
-
Net Worth 253,771 321,845 300,265 301,221 291,655 301,489 228,008 1.79%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 17,674 18,430 17,914 17,850 10,158 10,178 1,181 56.94%
Div Payout % 79.43% 137.12% 139.66% 101.34% 55.12% 98.03% 8.21% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 253,771 321,845 300,265 301,221 291,655 301,489 228,008 1.79%
NOSH 126,885 128,568 127,772 128,727 127,918 137,666 83,826 7.14%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 4.27% 3.06% 3.32% 4.34% 4.26% 2.25% 3.22% -
ROE 8.77% 4.18% 4.27% 5.85% 6.32% 3.44% 6.31% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 410.39 341.81 302.75 315.19 338.24 335.44 533.96 -4.29%
EPS 17.54 10.45 10.04 13.68 14.41 7.54 17.17 0.35%
DPS 13.93 14.34 14.02 14.00 7.94 7.39 1.41 46.45%
NAPS 2.00 2.5033 2.35 2.34 2.28 2.19 2.72 -4.99%
Adjusted Per Share Value based on latest NOSH - 128,727
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 339.12 286.20 251.92 264.23 281.78 300.74 291.50 2.55%
EPS 14.49 8.75 8.35 11.47 12.00 6.76 9.37 7.53%
DPS 11.51 12.00 11.67 11.63 6.62 6.63 0.77 56.91%
NAPS 1.6527 2.096 1.9555 1.9617 1.8994 1.9634 1.4849 1.79%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.40 2.05 2.00 2.02 1.48 2.18 1.51 -
P/RPS 0.58 0.60 0.66 0.64 0.44 0.65 0.28 12.89%
P/EPS 13.69 19.61 19.92 14.76 10.27 28.90 8.80 7.63%
EY 7.31 5.10 5.02 6.77 9.73 3.46 11.37 -7.09%
DY 5.80 6.99 7.01 6.93 5.36 3.39 0.93 35.65%
P/NAPS 1.20 0.82 0.85 0.86 0.65 1.00 0.56 13.53%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 03/05/07 13/06/06 27/04/05 23/04/04 22/05/03 23/05/02 29/05/01 -
Price 2.46 1.99 2.00 2.04 1.68 2.05 1.84 -
P/RPS 0.60 0.58 0.66 0.65 0.50 0.61 0.34 9.92%
P/EPS 14.03 19.04 19.92 14.91 11.66 27.18 10.72 4.58%
EY 7.13 5.25 5.02 6.71 8.58 3.68 9.33 -4.38%
DY 5.66 7.20 7.01 6.86 4.73 3.61 0.77 39.41%
P/NAPS 1.23 0.79 0.85 0.87 0.74 0.94 0.68 10.37%

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