[YHS] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 48.58%
YoY- -1630.68%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 116,275 103,215 151,210 137,241 137,715 142,253 128,832 -6.60%
PBT 5,714 -7,591 7,841 58 -1,104 2,920 -8,911 -
Tax -1,661 2,240 -2,226 -1,583 -1,856 -785 183 -
NP 4,053 -5,351 5,615 -1,525 -2,960 2,135 -8,728 -
-
NP to SH 4,052 -5,351 5,615 -1,523 -2,962 2,135 -8,729 -
-
Tax Rate 29.07% - 28.39% 2,729.31% - 26.88% - -
Total Cost 112,222 108,566 145,595 138,766 140,675 140,118 137,560 -12.68%
-
Net Worth 250,765 250,732 259,504 252,817 254,976 260,775 260,338 -2.46%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 7,644 - 9,138 - 4,575 - -
Div Payout % - 0.00% - 0.00% - 214.29% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 250,765 250,732 259,504 252,817 254,976 260,775 260,338 -2.46%
NOSH 152,905 152,885 151,756 152,300 152,680 152,500 153,140 -0.10%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.49% -5.18% 3.71% -1.11% -2.15% 1.50% -6.77% -
ROE 1.62% -2.13% 2.16% -0.60% -1.16% 0.82% -3.35% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 76.04 67.51 99.64 90.11 90.20 93.28 84.13 -6.51%
EPS 2.65 -3.50 3.70 -1.00 -1.94 1.40 -5.70 -
DPS 0.00 5.00 0.00 6.00 0.00 3.00 0.00 -
NAPS 1.64 1.64 1.71 1.66 1.67 1.71 1.70 -2.36%
Adjusted Per Share Value based on latest NOSH - 152,300
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 75.72 67.22 98.47 89.38 89.69 92.64 83.90 -6.60%
EPS 2.64 -3.48 3.66 -0.99 -1.93 1.39 -5.68 -
DPS 0.00 4.98 0.00 5.95 0.00 2.98 0.00 -
NAPS 1.6331 1.6329 1.69 1.6465 1.6605 1.6983 1.6954 -2.46%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.47 1.40 1.34 1.40 1.36 1.32 1.05 -
P/RPS 1.93 2.07 1.34 1.55 1.51 1.42 1.25 33.55%
P/EPS 55.47 -40.00 36.22 -140.00 -70.10 94.29 -18.42 -
EY 1.80 -2.50 2.76 -0.71 -1.43 1.06 -5.43 -
DY 0.00 3.57 0.00 4.29 0.00 2.27 0.00 -
P/NAPS 0.90 0.85 0.78 0.84 0.81 0.77 0.62 28.17%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 03/11/10 27/07/10 22/04/10 10/02/10 28/10/09 30/07/09 23/04/09 -
Price 1.54 1.66 1.38 1.31 1.40 1.41 1.30 -
P/RPS 2.03 2.46 1.38 1.45 1.55 1.51 1.55 19.68%
P/EPS 58.11 -47.43 37.30 -131.00 -72.16 100.71 -22.81 -
EY 1.72 -2.11 2.68 -0.76 -1.39 0.99 -4.38 -
DY 0.00 3.01 0.00 4.58 0.00 2.13 0.00 -
P/NAPS 0.94 1.01 0.81 0.79 0.84 0.82 0.76 15.20%

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