[YHS] QoQ 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- 98.0%
YoY- 200.11%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 119,817 115,139 132,087 145,928 136,836 105,870 128,908 -4.75%
PBT -10,485 -5,983 3,111 13,650 7,358 1,541 9,044 -
Tax 2,300 1,317 1,332 -2,558 -1,753 -424 -2,487 -
NP -8,185 -4,666 4,443 11,092 5,605 1,117 6,557 -
-
NP to SH -8,189 -4,668 4,441 11,092 5,602 1,116 6,556 -
-
Tax Rate - - -42.82% 18.74% 23.82% 27.51% 27.50% -
Total Cost 128,002 119,805 127,644 134,836 131,231 104,753 122,351 3.05%
-
Net Worth 296,117 311,520 326,096 322,560 310,656 248,000 321,845 -5.39%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 7,627 - 11,474 - 6,200 - -
Div Payout % - 0.00% - 103.45% - 555.56% - -
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 296,117 311,520 326,096 322,560 310,656 248,000 321,845 -5.39%
NOSH 152,779 152,549 126,885 127,494 127,318 124,000 128,568 12.17%
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 -6.83% -4.05% 3.36% 7.60% 4.10% 1.06% 5.09% -
ROE -2.77% -1.50% 1.36% 3.44% 1.80% 0.45% 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 78.42 75.48 104.10 114.46 107.48 85.38 100.26 -15.09%
EPS -5.36 -3.06 3.50 8.70 4.40 0.73 5.10 -
DPS 0.00 5.00 0.00 9.00 0.00 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 78.03 74.98 86.02 95.03 89.11 68.95 83.95 -4.75%
EPS -5.33 -3.04 2.89 7.22 3.65 0.73 4.27 -
DPS 0.00 4.97 0.00 7.47 0.00 4.04 0.00 -
NAPS 1.9284 2.0288 2.1237 2.1007 2.0231 1.6151 2.096 -5.39%
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 2.31 2.58 2.31 1.90 1.87 2.37 2.04 8.63%
P/EPS -33.77 -63.73 68.57 24.94 45.68 224.44 40.20 -
EY -2.96 -1.57 1.46 4.01 2.19 0.45 2.49 -
DY 0.00 2.56 0.00 4.15 0.00 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 2.42 2.56 2.36 2.16 1.86 2.37 1.98 14.30%
P/EPS -35.45 -63.07 70.29 28.39 45.45 224.44 39.03 -
EY -2.82 -1.59 1.42 3.52 2.20 0.45 2.56 -
DY 0.00 2.59 0.00 3.64 0.00 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