[YHS] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
30-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 401.97%
YoY- 124.71%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 115,139 132,087 145,928 136,836 105,870 128,908 113,595 0.90%
PBT -5,983 3,111 13,650 7,358 1,541 9,044 4,178 -
Tax 1,317 1,332 -2,558 -1,753 -424 -2,487 -485 -
NP -4,666 4,443 11,092 5,605 1,117 6,557 3,693 -
-
NP to SH -4,668 4,441 11,092 5,602 1,116 6,556 3,696 -
-
Tax Rate - -42.82% 18.74% 23.82% 27.51% 27.50% 11.61% -
Total Cost 119,805 127,644 134,836 131,231 104,753 122,351 109,902 5.93%
-
Net Worth 311,520 326,096 322,560 310,656 248,000 321,845 312,248 -0.15%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 7,627 - 11,474 - 6,200 - 11,470 -23.87%
Div Payout % 0.00% - 103.45% - 555.56% - 310.34% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 311,520 326,096 322,560 310,656 248,000 321,845 312,248 -0.15%
NOSH 152,549 126,885 127,494 127,318 124,000 128,568 127,448 12.77%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -4.05% 3.36% 7.60% 4.10% 1.06% 5.09% 3.25% -
ROE -1.50% 1.36% 3.44% 1.80% 0.45% 2.04% 1.18% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 75.48 104.10 114.46 107.48 85.38 100.26 89.13 -10.51%
EPS -3.06 3.50 8.70 4.40 0.73 5.10 2.90 -
DPS 5.00 0.00 9.00 0.00 5.00 0.00 9.00 -32.49%
NAPS 2.0421 2.57 2.53 2.44 2.00 2.5033 2.45 -11.46%
Adjusted Per Share Value based on latest NOSH - 127,318
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 74.98 86.02 95.03 89.11 68.95 83.95 73.98 0.90%
EPS -3.04 2.89 7.22 3.65 0.73 4.27 2.41 -
DPS 4.97 0.00 7.47 0.00 4.04 0.00 7.47 -23.84%
NAPS 2.0288 2.1237 2.1007 2.0231 1.6151 2.096 2.0335 -0.15%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.95 2.40 2.17 2.01 2.02 2.05 2.00 -
P/RPS 2.58 2.31 1.90 1.87 2.37 2.04 2.24 9.90%
P/EPS -63.73 68.57 24.94 45.68 224.44 40.20 68.97 -
EY -1.57 1.46 4.01 2.19 0.45 2.49 1.45 -
DY 2.56 0.00 4.15 0.00 2.48 0.00 4.50 -31.41%
P/NAPS 0.95 0.93 0.86 0.82 1.01 0.82 0.82 10.33%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 25/07/07 03/05/07 31/01/07 30/10/06 26/07/06 13/06/06 21/02/06 -
Price 1.93 2.46 2.47 2.00 2.02 1.99 1.99 -
P/RPS 2.56 2.36 2.16 1.86 2.37 1.98 2.23 9.66%
P/EPS -63.07 70.29 28.39 45.45 224.44 39.03 68.62 -
EY -1.59 1.42 3.52 2.20 0.45 2.56 1.46 -
DY 2.59 0.00 3.64 0.00 2.48 0.00 4.52 -31.08%
P/NAPS 0.95 0.96 0.98 0.82 1.01 0.79 0.81 11.24%

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