[YHS] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
26-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -41.49%
YoY- 21.43%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 528,348 517,687 495,678 469,556 515,632 418,911 407,088 19.00%
PBT 12,444 31,593 23,924 21,170 36,176 16,117 15,918 -15.15%
Tax 5,328 -7,222 -6,218 -5,822 -9,948 -3,611 -4,168 -
NP 17,772 24,371 17,705 15,348 26,228 12,506 11,750 31.79%
-
NP to SH 17,764 24,366 17,698 15,344 26,224 12,507 11,748 31.77%
-
Tax Rate -42.82% 22.86% 25.99% 27.50% 27.50% 22.40% 26.18% -
Total Cost 510,576 493,316 477,973 454,208 489,404 406,405 395,337 18.61%
-
Net Worth 326,096 324,452 311,428 255,733 321,845 312,674 288,592 8.49%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 17,953 8,508 12,786 - 17,867 8,513 -
Div Payout % - 73.68% 48.08% 83.33% - 142.86% 72.46% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 326,096 324,452 311,428 255,733 321,845 312,674 288,592 8.49%
NOSH 126,885 128,242 127,634 127,866 128,568 127,622 127,695 -0.42%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 3.36% 4.71% 3.57% 3.27% 5.09% 2.99% 2.89% -
ROE 5.45% 7.51% 5.68% 6.00% 8.15% 4.00% 4.07% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 416.40 403.68 388.36 367.22 401.06 328.24 318.80 19.50%
EPS 14.00 19.00 13.87 10.00 20.40 9.80 9.20 32.33%
DPS 0.00 14.00 6.67 10.00 0.00 14.00 6.67 -
NAPS 2.57 2.53 2.44 2.00 2.5033 2.45 2.26 8.95%
Adjusted Per Share Value based on latest NOSH - 124,000
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 344.08 337.14 322.81 305.79 335.80 272.81 265.11 19.00%
EPS 11.57 15.87 11.53 9.99 17.08 8.15 7.65 31.79%
DPS 0.00 11.69 5.54 8.33 0.00 11.64 5.54 -
NAPS 2.1237 2.113 2.0282 1.6654 2.096 2.0363 1.8794 8.49%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.40 2.17 2.01 2.02 2.05 2.00 2.05 -
P/RPS 0.58 0.54 0.52 0.55 0.51 0.61 0.64 -6.35%
P/EPS 17.14 11.42 14.50 16.83 10.05 20.41 22.28 -16.05%
EY 5.83 8.76 6.90 5.94 9.95 4.90 4.49 19.03%
DY 0.00 6.45 3.32 4.95 0.00 7.00 3.25 -
P/NAPS 0.93 0.86 0.82 1.01 0.82 0.82 0.91 1.46%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 03/05/07 31/01/07 30/10/06 26/07/06 13/06/06 21/02/06 28/10/05 -
Price 2.46 2.47 2.00 2.02 1.99 1.99 2.06 -
P/RPS 0.59 0.61 0.51 0.55 0.50 0.61 0.65 -6.25%
P/EPS 17.57 13.00 14.42 16.83 9.76 20.31 22.39 -14.93%
EY 5.69 7.69 6.93 5.94 10.25 4.92 4.47 17.47%
DY 0.00 5.67 3.33 4.95 0.00 7.04 3.24 -
P/NAPS 0.96 0.98 0.82 1.01 0.79 0.81 0.91 3.63%

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