[YHS] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
22-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 136.0%
YoY- -72.44%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 568,836 573,968 561,596 605,880 476,579 489,390 494,452 9.74%
PBT 4,614 5,657 4,432 8,208 -20,104 -17,809 -5,744 -
Tax -2,373 -2,548 -1,806 -3,296 6,507 6,598 5,298 -
NP 2,241 3,109 2,626 4,912 -13,597 -11,210 -446 -
-
NP to SH 2,229 3,089 2,606 4,896 -13,601 -11,221 -454 -
-
Tax Rate 51.43% 45.04% 40.75% 40.16% - - - -
Total Cost 566,595 570,858 558,970 600,968 490,176 500,601 494,898 9.39%
-
Net Worth 267,479 278,039 283,594 292,229 291,886 296,041 309,037 -9.13%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 16,346 10,297 15,329 - 21,394 10,182 15,133 5.25%
Div Payout % 733.33% 333.33% 588.24% - 0.00% 0.00% 0.00% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 267,479 278,039 283,594 292,229 291,886 296,041 309,037 -9.13%
NOSH 148,600 154,466 153,294 152,999 152,820 152,740 151,333 -1.20%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.39% 0.54% 0.47% 0.81% -2.85% -2.29% -0.09% -
ROE 0.83% 1.11% 0.92% 1.68% -4.66% -3.79% -0.15% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 382.80 371.58 366.35 396.00 311.86 320.41 326.73 11.08%
EPS 1.50 2.00 1.70 3.20 -8.90 -7.35 -0.30 -
DPS 11.00 6.67 10.00 0.00 14.00 6.67 10.00 6.52%
NAPS 1.80 1.80 1.85 1.91 1.91 1.9382 2.0421 -8.03%
Adjusted Per Share Value based on latest NOSH - 152,999
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 370.45 373.79 365.74 394.57 310.37 318.71 322.01 9.74%
EPS 1.45 2.01 1.70 3.19 -8.86 -7.31 -0.30 -
DPS 10.65 6.71 9.98 0.00 13.93 6.63 9.86 5.24%
NAPS 1.7419 1.8107 1.8469 1.9031 1.9009 1.9279 2.0126 -9.14%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.26 1.32 1.50 1.56 1.77 1.81 1.95 -
P/RPS 0.33 0.36 0.41 0.39 0.57 0.56 0.60 -32.74%
P/EPS 84.00 66.00 88.24 48.75 -19.89 -24.64 -650.00 -
EY 1.19 1.52 1.13 2.05 -5.03 -4.06 -0.15 -
DY 8.73 5.05 6.67 0.00 7.91 3.68 5.13 42.30%
P/NAPS 0.70 0.73 0.81 0.82 0.93 0.93 0.95 -18.34%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 17/02/09 23/10/08 31/07/08 22/04/08 19/03/08 25/10/07 25/07/07 -
Price 1.19 1.11 1.45 1.66 1.55 1.90 1.93 -
P/RPS 0.31 0.30 0.40 0.42 0.50 0.59 0.59 -34.75%
P/EPS 79.33 55.50 85.29 51.88 -17.42 -25.86 -643.33 -
EY 1.26 1.80 1.17 1.93 -5.74 -3.87 -0.16 -
DY 9.24 6.01 6.90 0.00 9.03 3.51 5.18 46.82%
P/NAPS 0.66 0.62 0.78 0.87 0.81 0.98 0.95 -21.47%

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