[YHS] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -44.9%
YoY- -512.39%
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 254,425 151,210 546,041 408,800 271,085 128,832 568,836 -41.60%
PBT 250 7,841 -7,038 -7,095 -5,991 -8,911 4,614 -85.75%
Tax 14 -2,226 -4,041 -2,458 -602 183 -2,373 -
NP 264 5,615 -11,079 -9,553 -6,593 -8,728 2,241 -76.06%
-
NP to SH 264 5,615 -11,079 -9,555 -6,594 -8,729 2,229 -75.97%
-
Tax Rate -5.60% 28.39% - - - - 51.43% -
Total Cost 254,161 145,595 557,120 418,353 277,678 137,560 566,595 -41.48%
-
Net Worth 216,479 259,504 251,910 254,901 261,012 260,338 267,479 -13.18%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 6,599 - 13,657 4,579 4,579 - 16,346 -45.46%
Div Payout % 2,500.00% - 0.00% 0.00% 0.00% - 733.33% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 216,479 259,504 251,910 254,901 261,012 260,338 267,479 -13.18%
NOSH 131,999 151,756 151,753 152,635 152,638 153,140 148,600 -7.61%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 0.10% 3.71% -2.03% -2.34% -2.43% -6.77% 0.39% -
ROE 0.12% 2.16% -4.40% -3.75% -2.53% -3.35% 0.83% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 192.75 99.64 359.82 267.83 177.60 84.13 382.80 -36.78%
EPS 0.20 3.70 -7.26 -6.26 -4.32 -5.70 1.50 -73.99%
DPS 5.00 0.00 9.00 3.00 3.00 0.00 11.00 -40.96%
NAPS 1.64 1.71 1.66 1.67 1.71 1.70 1.80 -6.03%
Adjusted Per Share Value based on latest NOSH - 152,680
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 165.69 98.47 355.61 266.23 176.54 83.90 370.45 -41.60%
EPS 0.17 3.66 -7.22 -6.22 -4.29 -5.68 1.45 -76.13%
DPS 4.30 0.00 8.89 2.98 2.98 0.00 10.65 -45.46%
NAPS 1.4098 1.69 1.6405 1.66 1.6998 1.6954 1.7419 -13.18%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.40 1.34 1.40 1.36 1.32 1.05 1.26 -
P/RPS 0.73 1.34 0.39 0.51 0.74 1.25 0.33 70.02%
P/EPS 700.00 36.22 -19.18 -21.73 -30.56 -18.42 84.00 312.63%
EY 0.14 2.76 -5.21 -4.60 -3.27 -5.43 1.19 -76.08%
DY 3.57 0.00 6.43 2.21 2.27 0.00 8.73 -44.99%
P/NAPS 0.85 0.78 0.84 0.81 0.77 0.62 0.70 13.85%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/07/10 22/04/10 10/02/10 28/10/09 30/07/09 23/04/09 17/02/09 -
Price 1.66 1.38 1.31 1.40 1.41 1.30 1.19 -
P/RPS 0.86 1.38 0.36 0.52 0.79 1.55 0.31 97.80%
P/EPS 830.00 37.30 -17.94 -22.36 -32.64 -22.81 79.33 380.42%
EY 0.12 2.68 -5.57 -4.47 -3.06 -4.38 1.26 -79.23%
DY 3.01 0.00 6.87 2.14 2.13 0.00 9.24 -52.75%
P/NAPS 1.01 0.81 0.79 0.84 0.82 0.76 0.66 32.89%

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