[YHS] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
31-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 83.56%
YoY- 94.82%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 367,043 247,226 132,087 517,687 371,759 234,778 128,908 100.76%
PBT -13,357 -2,872 3,111 31,593 17,943 10,585 9,044 -
Tax 4,949 2,649 1,332 -7,222 -4,664 -2,911 -2,487 -
NP -8,408 -223 4,443 24,371 13,279 7,674 6,557 -
-
NP to SH -8,416 -227 4,441 24,366 13,274 7,672 6,556 -
-
Tax Rate - - -42.82% 22.86% 25.99% 27.50% 27.50% -
Total Cost 375,451 247,449 127,644 493,316 358,480 227,104 122,351 111.02%
-
Net Worth 296,041 309,037 326,096 324,452 311,428 255,733 321,845 -5.41%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 7,637 7,566 - 17,953 6,381 6,393 - -
Div Payout % 0.00% 0.00% - 73.68% 48.08% 83.33% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 296,041 309,037 326,096 324,452 311,428 255,733 321,845 -5.41%
NOSH 152,740 151,333 126,885 128,242 127,634 127,866 128,568 12.15%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -2.29% -0.09% 3.36% 4.71% 3.57% 3.27% 5.09% -
ROE -2.84% -0.07% 1.36% 7.51% 4.26% 3.00% 2.04% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 240.31 163.37 104.10 403.68 291.27 183.61 100.26 79.00%
EPS -5.51 -0.15 3.50 19.00 10.40 5.00 5.10 -
DPS 5.00 5.00 0.00 14.00 5.00 5.00 0.00 -
NAPS 1.9382 2.0421 2.57 2.53 2.44 2.00 2.5033 -15.66%
Adjusted Per Share Value based on latest NOSH - 127,494
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 239.03 161.00 86.02 337.14 242.11 152.90 83.95 100.76%
EPS -5.48 -0.15 2.89 15.87 8.64 5.00 4.27 -
DPS 4.97 4.93 0.00 11.69 4.16 4.16 0.00 -
NAPS 1.9279 2.0126 2.1237 2.113 2.0282 1.6654 2.096 -5.41%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.81 1.95 2.40 2.17 2.01 2.02 2.05 -
P/RPS 0.75 1.19 2.31 0.54 0.69 1.10 2.04 -48.64%
P/EPS -32.85 -1,300.00 68.57 11.42 19.33 33.67 40.20 -
EY -3.04 -0.08 1.46 8.76 5.17 2.97 2.49 -
DY 2.76 2.56 0.00 6.45 2.49 2.48 0.00 -
P/NAPS 0.93 0.95 0.93 0.86 0.82 1.01 0.82 8.74%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 25/10/07 25/07/07 03/05/07 31/01/07 30/10/06 26/07/06 13/06/06 -
Price 1.90 1.93 2.46 2.47 2.00 2.02 1.99 -
P/RPS 0.79 1.18 2.36 0.61 0.69 1.10 1.98 -45.77%
P/EPS -34.48 -1,286.67 70.29 13.00 19.23 33.67 39.03 -
EY -2.90 -0.08 1.42 7.69 5.20 2.97 2.56 -
DY 2.63 2.59 0.00 5.67 2.50 2.48 0.00 -
P/NAPS 0.98 0.95 0.96 0.98 0.82 1.01 0.79 15.43%

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