[YHS] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
26-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 99.95%
YoY- 35.92%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 534,297 414,861 267,735 151,621 472,214 370,700 254,425 63.76%
PBT 32,487 25,471 15,746 10,283 7,660 5,964 250 2442.90%
Tax -7,499 -5,443 -3,986 -2,647 -3,842 -1,647 14 -
NP 24,988 20,028 11,760 7,636 3,818 4,317 264 1959.77%
-
NP to SH 24,983 20,022 11,752 7,632 3,817 4,316 264 1959.49%
-
Tax Rate 23.08% 21.37% 25.31% 25.74% 50.16% 27.62% -5.60% -
Total Cost 509,309 394,833 255,975 143,985 468,396 366,383 254,161 58.74%
-
Net Worth 264,184 256,574 256,407 262,540 253,581 250,114 216,479 14.15%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 18,324 4,581 4,578 - 21,386 7,625 6,599 97.19%
Div Payout % 73.35% 22.88% 38.96% - 560.29% 176.68% 2,500.00% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 264,184 256,574 256,407 262,540 253,581 250,114 216,479 14.15%
NOSH 152,707 152,723 152,623 152,640 152,760 152,508 131,999 10.17%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.68% 4.83% 4.39% 5.04% 0.81% 1.16% 0.10% -
ROE 9.46% 7.80% 4.58% 2.91% 1.51% 1.73% 0.12% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 349.88 271.64 175.42 99.33 309.12 243.07 192.75 48.64%
EPS 16.36 13.11 7.70 5.00 2.50 2.83 0.20 1769.32%
DPS 12.00 3.00 3.00 0.00 14.00 5.00 5.00 78.97%
NAPS 1.73 1.68 1.68 1.72 1.66 1.64 1.64 3.61%
Adjusted Per Share Value based on latest NOSH - 152,640
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 347.96 270.18 174.36 98.74 307.53 241.42 165.69 63.77%
EPS 16.27 13.04 7.65 4.97 2.49 2.81 0.17 1974.99%
DPS 11.93 2.98 2.98 0.00 13.93 4.97 4.30 97.07%
NAPS 1.7205 1.6709 1.6698 1.7098 1.6514 1.6289 1.4098 14.15%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.92 1.69 1.68 1.52 1.47 1.47 1.40 -
P/RPS 0.55 0.62 0.96 1.53 0.48 0.60 0.73 -17.15%
P/EPS 11.74 12.89 21.82 30.40 58.83 51.94 700.00 -93.39%
EY 8.52 7.76 4.58 3.29 1.70 1.93 0.14 1435.64%
DY 6.25 1.78 1.79 0.00 9.52 3.40 3.57 45.11%
P/NAPS 1.11 1.01 1.00 0.88 0.89 0.90 0.85 19.41%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 20/02/12 03/11/11 28/07/11 26/04/11 17/02/11 03/11/10 27/07/10 -
Price 2.21 1.71 1.93 1.65 1.51 1.54 1.66 -
P/RPS 0.63 0.63 1.10 1.66 0.49 0.63 0.86 -18.69%
P/EPS 13.51 13.04 25.06 33.00 60.43 54.42 830.00 -93.52%
EY 7.40 7.67 3.99 3.03 1.65 1.84 0.12 1449.19%
DY 5.43 1.75 1.55 0.00 9.27 3.25 3.01 48.03%
P/NAPS 1.28 1.02 1.15 0.96 0.91 0.94 1.01 17.05%

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