[YHS] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
26-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -82.98%
YoY- 60.34%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 132,087 145,928 136,836 105,870 128,908 113,595 98,062 21.98%
PBT 3,111 13,650 7,358 1,541 9,044 4,178 3,078 0.71%
Tax 1,332 -2,558 -1,753 -424 -2,487 -485 -585 -
NP 4,443 11,092 5,605 1,117 6,557 3,693 2,493 47.04%
-
NP to SH 4,441 11,092 5,602 1,116 6,556 3,696 2,493 47.00%
-
Tax Rate -42.82% 18.74% 23.82% 27.51% 27.50% 11.61% 19.01% -
Total Cost 127,644 134,836 131,231 104,753 122,351 109,902 95,569 21.30%
-
Net Worth 326,096 322,560 310,656 248,000 321,845 312,248 296,535 6.54%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 11,474 - 6,200 - 11,470 - -
Div Payout % - 103.45% - 555.56% - 310.34% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 326,096 322,560 310,656 248,000 321,845 312,248 296,535 6.54%
NOSH 126,885 127,494 127,318 124,000 128,568 127,448 131,210 -2.21%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 3.36% 7.60% 4.10% 1.06% 5.09% 3.25% 2.54% -
ROE 1.36% 3.44% 1.80% 0.45% 2.04% 1.18% 0.84% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 104.10 114.46 107.48 85.38 100.26 89.13 74.74 24.74%
EPS 3.50 8.70 4.40 0.73 5.10 2.90 1.90 50.32%
DPS 0.00 9.00 0.00 5.00 0.00 9.00 0.00 -
NAPS 2.57 2.53 2.44 2.00 2.5033 2.45 2.26 8.95%
Adjusted Per Share Value based on latest NOSH - 124,000
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 86.02 95.03 89.11 68.95 83.95 73.98 63.86 21.99%
EPS 2.89 7.22 3.65 0.73 4.27 2.41 1.62 47.14%
DPS 0.00 7.47 0.00 4.04 0.00 7.47 0.00 -
NAPS 2.1237 2.1007 2.0231 1.6151 2.096 2.0335 1.9312 6.54%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.40 2.17 2.01 2.02 2.05 2.00 2.05 -
P/RPS 2.31 1.90 1.87 2.37 2.04 2.24 2.74 -10.76%
P/EPS 68.57 24.94 45.68 224.44 40.20 68.97 107.89 -26.09%
EY 1.46 4.01 2.19 0.45 2.49 1.45 0.93 35.11%
DY 0.00 4.15 0.00 2.48 0.00 4.50 0.00 -
P/NAPS 0.93 0.86 0.82 1.01 0.82 0.82 0.91 1.46%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 03/05/07 31/01/07 30/10/06 26/07/06 13/06/06 21/02/06 28/10/05 -
Price 2.46 2.47 2.00 2.02 1.99 1.99 2.06 -
P/RPS 2.36 2.16 1.86 2.37 1.98 2.23 2.76 -9.92%
P/EPS 70.29 28.39 45.45 224.44 39.03 68.62 108.42 -25.11%
EY 1.42 3.52 2.20 0.45 2.56 1.46 0.92 33.59%
DY 0.00 3.64 0.00 2.48 0.00 4.52 0.00 -
P/NAPS 0.96 0.98 0.82 1.01 0.79 0.81 0.91 3.63%

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