[YHS] QoQ TTM 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- 22.43%
YoY- 77.08%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 529,990 520,721 517,542 485,209 446,435 439,465 428,878 15.20%
PBT 18,136 25,660 31,593 22,121 17,841 17,458 16,117 8.20%
Tax -1,662 -3,403 -7,222 -5,149 -3,981 -4,019 -3,612 -40.48%
NP 16,474 22,257 24,371 16,972 13,860 13,439 12,505 20.23%
-
NP to SH 16,467 22,251 24,366 16,970 13,861 13,441 12,508 20.18%
-
Tax Rate 9.16% 13.26% 22.86% 23.28% 22.31% 23.02% 22.41% -
Total Cost 513,516 498,464 493,171 468,237 432,575 426,026 416,373 15.04%
-
Net Worth 311,520 253,771 322,560 254,636 248,000 321,845 312,248 -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 19,101 17,674 17,674 17,670 17,670 18,430 18,430 2.41%
Div Payout % 116.00% 79.43% 72.54% 104.13% 127.48% 137.12% 147.35% -
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 311,520 253,771 322,560 254,636 248,000 321,845 312,248 -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 3.11% 4.27% 4.71% 3.50% 3.10% 3.06% 2.92% -
ROE 5.29% 8.77% 7.55% 6.66% 5.59% 4.18% 4.01% -
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 347.42 410.39 405.93 381.10 360.03 341.81 336.51 2.15%
EPS 10.79 17.54 19.11 13.33 11.18 10.45 9.81 6.57%
DPS 12.52 13.93 13.86 13.88 14.25 14.34 14.46 -9.18%
NAPS 2.0421 2.00 2.53 2.00 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 345.15 339.12 337.05 315.99 290.74 286.20 279.30 15.20%
EPS 10.72 14.49 15.87 11.05 9.03 8.75 8.15 20.10%
DPS 12.44 11.51 11.51 11.51 11.51 12.00 12.00 2.43%
NAPS 2.0288 1.6527 2.1007 1.6583 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 0.56 0.58 0.53 0.53 0.56 0.60 0.59 -3.42%
P/EPS 18.06 13.69 11.35 15.08 18.07 19.61 20.38 -7.76%
EY 5.54 7.31 8.81 6.63 5.53 5.10 4.91 8.40%
DY 6.42 5.80 6.39 6.90 7.05 6.99 7.23 -7.63%
P/NAPS 0.95 1.20 0.86 1.01 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 0.56 0.60 0.61 0.52 0.56 0.58 0.59 -3.42%
P/EPS 17.88 14.03 12.92 15.01 18.07 19.04 20.28 -8.07%
EY 5.59 7.13 7.74 6.66 5.53 5.25 4.93 8.76%
DY 6.49 5.66 5.61 6.94 7.05 7.20 7.27 -7.30%
P/NAPS 0.95 1.23 0.98 1.00 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