[YHS] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
28-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -23.01%
YoY- 4351.52%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 653,392 534,297 553,148 535,470 606,484 472,214 494,266 20.43%
PBT 43,656 32,487 33,961 31,492 41,132 7,660 7,952 210.88%
Tax -10,968 -7,499 -7,257 -7,972 -10,588 -3,842 -2,196 191.90%
NP 32,688 24,988 26,704 23,520 30,544 3,818 5,756 217.97%
-
NP to SH 32,676 24,983 26,696 23,504 30,528 3,817 5,754 217.96%
-
Tax Rate 25.12% 23.08% 21.37% 25.31% 25.74% 50.16% 27.62% -
Total Cost 620,704 509,309 526,444 511,950 575,940 468,396 488,510 17.29%
-
Net Worth 274,844 264,184 256,574 256,407 262,540 253,581 250,114 6.48%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 18,324 6,108 9,157 - 21,386 10,167 -
Div Payout % - 73.35% 22.88% 38.96% - 560.29% 176.68% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 274,844 264,184 256,574 256,407 262,540 253,581 250,114 6.48%
NOSH 152,691 152,707 152,723 152,623 152,640 152,760 152,508 0.07%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 5.00% 4.68% 4.83% 4.39% 5.04% 0.81% 1.16% -
ROE 11.89% 9.46% 10.40% 9.17% 11.63% 1.51% 2.30% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 427.92 349.88 362.19 350.84 397.33 309.12 324.09 20.33%
EPS 21.40 16.36 17.48 15.40 20.00 2.50 3.77 217.87%
DPS 0.00 12.00 4.00 6.00 0.00 14.00 6.67 -
NAPS 1.80 1.73 1.68 1.68 1.72 1.66 1.64 6.39%
Adjusted Per Share Value based on latest NOSH - 152,592
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 425.52 347.96 360.23 348.72 394.97 307.53 321.89 20.42%
EPS 21.28 16.27 17.39 15.31 19.88 2.49 3.75 217.81%
DPS 0.00 11.93 3.98 5.96 0.00 13.93 6.62 -
NAPS 1.7899 1.7205 1.6709 1.6698 1.7098 1.6514 1.6289 6.47%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.60 1.92 1.69 1.68 1.52 1.47 1.47 -
P/RPS 0.61 0.55 0.47 0.48 0.38 0.48 0.45 22.46%
P/EPS 12.15 11.74 9.67 10.91 7.60 58.83 38.96 -53.98%
EY 8.23 8.52 10.34 9.17 13.16 1.70 2.57 117.10%
DY 0.00 6.25 2.37 3.57 0.00 9.52 4.54 -
P/NAPS 1.44 1.11 1.01 1.00 0.88 0.89 0.90 36.75%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/04/12 20/02/12 03/11/11 28/07/11 26/04/11 17/02/11 03/11/10 -
Price 2.88 2.21 1.71 1.93 1.65 1.51 1.54 -
P/RPS 0.67 0.63 0.47 0.55 0.42 0.49 0.48 24.87%
P/EPS 13.46 13.51 9.78 12.53 8.25 60.43 40.81 -52.23%
EY 7.43 7.40 10.22 7.98 12.12 1.65 2.45 109.37%
DY 0.00 5.43 2.34 3.11 0.00 9.27 4.33 -
P/NAPS 1.60 1.28 1.02 1.15 0.96 0.91 0.94 42.51%

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