[YHS] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
03-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 989.9%
YoY- 145.17%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 535,470 606,484 472,214 494,266 508,850 604,840 546,041 -1.29%
PBT 31,492 41,132 7,660 7,952 500 31,364 -7,038 -
Tax -7,972 -10,588 -3,842 -2,196 28 -8,904 -4,041 57.49%
NP 23,520 30,544 3,818 5,756 528 22,460 -11,079 -
-
NP to SH 23,504 30,528 3,817 5,754 528 22,460 -11,079 -
-
Tax Rate 25.31% 25.74% 50.16% 27.62% -5.60% 28.39% - -
Total Cost 511,950 575,940 468,396 488,510 508,322 582,380 557,120 -5.49%
-
Net Worth 256,407 262,540 253,581 250,114 216,479 259,504 251,910 1.18%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 9,157 - 21,386 10,167 13,199 - 13,657 -23.44%
Div Payout % 38.96% - 560.29% 176.68% 2,500.00% - 0.00% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 256,407 262,540 253,581 250,114 216,479 259,504 251,910 1.18%
NOSH 152,623 152,640 152,760 152,508 131,999 151,756 151,753 0.38%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.39% 5.04% 0.81% 1.16% 0.10% 3.71% -2.03% -
ROE 9.17% 11.63% 1.51% 2.30% 0.24% 8.65% -4.40% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 350.84 397.33 309.12 324.09 385.49 398.56 359.82 -1.67%
EPS 15.40 20.00 2.50 3.77 0.40 14.80 -7.26 -
DPS 6.00 0.00 14.00 6.67 10.00 0.00 9.00 -23.74%
NAPS 1.68 1.72 1.66 1.64 1.64 1.71 1.66 0.80%
Adjusted Per Share Value based on latest NOSH - 152,905
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 348.72 394.97 307.53 321.89 331.38 393.90 355.61 -1.29%
EPS 15.31 19.88 2.49 3.75 0.34 14.63 -7.22 -
DPS 5.96 0.00 13.93 6.62 8.60 0.00 8.89 -23.45%
NAPS 1.6698 1.7098 1.6514 1.6289 1.4098 1.69 1.6405 1.19%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.68 1.52 1.47 1.47 1.40 1.34 1.40 -
P/RPS 0.48 0.38 0.48 0.45 0.36 0.34 0.39 14.89%
P/EPS 10.91 7.60 58.83 38.96 350.00 9.05 -19.18 -
EY 9.17 13.16 1.70 2.57 0.29 11.04 -5.21 -
DY 3.57 0.00 9.52 4.54 7.14 0.00 6.43 -32.52%
P/NAPS 1.00 0.88 0.89 0.90 0.85 0.78 0.84 12.36%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 28/07/11 26/04/11 17/02/11 03/11/10 27/07/10 22/04/10 10/02/10 -
Price 1.93 1.65 1.51 1.54 1.66 1.38 1.31 -
P/RPS 0.55 0.42 0.49 0.48 0.43 0.35 0.36 32.75%
P/EPS 12.53 8.25 60.43 40.81 415.00 9.32 -17.94 -
EY 7.98 12.12 1.65 2.45 0.24 10.72 -5.57 -
DY 3.11 0.00 9.27 4.33 6.02 0.00 6.87 -41.12%
P/NAPS 1.15 0.96 0.91 0.94 1.01 0.81 0.79 28.53%

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