[YHS] QoQ TTM Result on 30-Sep-2007 [#3]

Stock

[YHS] YEO HIAP SENG (M) BHD

Announcement Date

25-Oct-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- -83.75%

YoY- -84.23%

Quarter Report

YHS Q3 2007 annoucement 251007.pdf

Latest QR

Upcoming QR

YHS's Result

YHS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
TTM Result
Revenue	510,151	495,962	476,579	512,971	529,990	520,721	517,542	-0.95%
YoY %	2.86%	4.07%	-7.09%	-3.21%	1.78%	0.61%	-	-
Horiz. %	98.57%	95.83%	92.09%	99.12%	102.41%	100.61%	100.00%	-
PBT	-15,016	-21,163	-20,104	293	18,136	25,660	31,593	-
YoY %	29.05%	-5.27%	-6,961.43%	-98.38%	-29.32%	-18.78%	-	-
Horiz. %	-47.53%	-66.99%	-63.63%	0.93%	57.41%	81.22%	100.00%	-
Tax	2,955	4,351	6,507	2,391	-1,662	-3,403	-7,222	-
YoY %	-32.08%	-33.13%	172.15%	243.86%	51.16%	52.88%	-	-
Horiz. %	-40.92%	-60.25%	-90.10%	-33.11%	23.01%	47.12%	100.00%	-
NP	-12,061	-16,812	-13,597	2,684	16,474	22,257	24,371	-
YoY %	28.26%	-23.64%	-606.59%	-83.71%	-25.98%	-8.67%	-	-
Horiz. %	-49.49%	-68.98%	-55.79%	11.01%	67.60%	91.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-12,071	-16,818	-13,601	2,676	16,467	22,251	24,366	-
YoY %	28.23%	-23.65%	-608.26%	-83.75%	-25.99%	-8.68%	-	-
Horiz. %	-49.54%	-69.02%	-55.82%	10.98%	67.58%	91.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-816.04%	9.16%	13.26%	22.86%	-
YoY %	-	-	-	-9,008.73%	-30.92%	-41.99%	-	-
Horiz. %	-	-	-	-3,569.73%	40.07%	58.01%	100.00%	-
Total Cost	522,212	512,774	490,176	510,287	513,516	498,464	493,171	3.89%
YoY %	1.84%	4.61%	-3.94%	-0.63%	3.02%	1.07%	-	-
Horiz. %	105.89%	103.97%	99.39%	103.47%	104.13%	101.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	292,299	292,229	291,274	296,117	311,520	253,771	322,560	-6.36%
YoY %	0.02%	0.33%	-1.64%	-4.94%	22.76%	-21.33%	-	-
Horiz. %	90.62%	90.60%	90.30%	91.80%	96.58%	78.67%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	21,624	21,352	21,352	19,101	19,101	17,674	17,674	14.40%
YoY %	1.27%	0.00%	11.78%	0.00%	8.07%	0.00%	-	-
Horiz. %	122.35%	120.81%	120.81%	108.07%	108.07%	100.00%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	713.82%	116.00%	79.43%	72.54%	-
YoY %	0.00%	0.00%	0.00%	515.36%	46.04%	9.50%	-	-
Horiz. %	0.00%	0.00%	0.00%	984.04%	159.91%	109.50%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	292,299	292,229	291,274	296,117	311,520	253,771	322,560	-6.36%
YoY %	0.02%	0.33%	-1.64%	-4.94%	22.76%	-21.33%	-	-
Horiz. %	90.62%	90.60%	90.30%	91.80%	96.58%	78.67%	100.00%	-
NOSH	157,999	152,999	152,499	152,779	152,549	126,885	127,494	15.38%
YoY %	3.27%	0.33%	-0.18%	0.15%	20.23%	-0.48%	-	-
Horiz. %	123.93%	120.00%	119.61%	119.83%	119.65%	99.52%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	-2.36%	-3.39%	-2.85%	0.52%	3.11%	4.27%	4.71%	-
YoY %	30.38%	-18.95%	-648.08%	-83.28%	-27.17%	-9.34%	-	-
Horiz. %	-50.11%	-71.97%	-60.51%	11.04%	66.03%	90.66%	100.00%	-
ROE	-4.13%	-5.76%	-4.67%	0.90%	5.29%	8.77%	7.55%	-
YoY %	28.30%	-23.34%	-618.89%	-82.99%	-39.68%	16.16%	-	-
Horiz. %	-54.70%	-76.29%	-61.85%	11.92%	70.07%	116.16%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	322.88	324.16	312.51	335.76	347.42	410.39	405.93	-14.16%
YoY %	-0.39%	3.73%	-6.92%	-3.36%	-15.34%	1.10%	-	-
Horiz. %	79.54%	79.86%	76.99%	82.71%	85.59%	101.10%	100.00%	-
EPS	-7.64	-10.99	-8.92	1.75	10.79	17.54	19.11	-
YoY %	30.48%	-23.21%	-609.71%	-83.78%	-38.48%	-8.22%	-	-
Horiz. %	-39.98%	-57.51%	-46.68%	9.16%	56.46%	91.78%	100.00%	-
DPS	13.69	14.00	14.00	12.50	12.52	13.93	13.86	-0.82%
YoY %	-2.21%	0.00%	12.00%	-0.16%	-10.12%	0.51%	-	-
Horiz. %	98.77%	101.01%	101.01%	90.19%	90.33%	100.51%	100.00%	-
NAPS	1.85	1.91	1.91	1.9382	2.0421	2.00	2.53	-18.85%
YoY %	-3.14%	0.00%	-1.45%	-5.09%	2.11%	-20.95%	-	-
Horiz. %	73.12%	75.49%	75.49%	76.61%	80.72%	79.05%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 152,779
RPS	332.23	322.99	310.37	334.07	345.15	339.12	337.05	-0.95%
YoY %	2.86%	4.07%	-7.09%	-3.21%	1.78%	0.61%	-	-
Horiz. %	98.57%	95.83%	92.08%	99.12%	102.40%	100.61%	100.00%	-
EPS	-7.86	-10.95	-8.86	1.74	10.72	14.49	15.87	-
YoY %	28.22%	-23.59%	-609.20%	-83.77%	-26.02%	-8.70%	-	-
Horiz. %	-49.53%	-69.00%	-55.83%	10.96%	67.55%	91.30%	100.00%	-
DPS	14.08	13.91	13.91	12.44	12.44	11.51	11.51	14.39%
YoY %	1.22%	0.00%	11.82%	0.00%	8.08%	0.00%	-	-
Horiz. %	122.33%	120.85%	120.85%	108.08%	108.08%	100.00%	100.00%	-
NAPS	1.9036	1.9031	1.8969	1.9284	2.0288	1.6527	2.1007	-6.36%
YoY %	0.03%	0.33%	-1.63%	-4.95%	22.76%	-21.33%	-	-
Horiz. %	90.62%	90.59%	90.30%	91.80%	96.58%	78.67%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	1.50	1.56	1.77	1.81	1.95	2.40	2.17	-
P/RPS	0.46	0.48	0.57	0.54	0.56	0.58	0.53	-9.01%
YoY %	-4.17%	-15.79%	5.56%	-3.57%	-3.45%	9.43%	-	-
Horiz. %	86.79%	90.57%	107.55%	101.89%	105.66%	109.43%	100.00%	-
P/EPS	-19.63	-14.19	-19.85	103.34	18.06	13.69	11.35	-
YoY %	-38.34%	28.51%	-119.21%	472.20%	31.92%	20.62%	-	-
Horiz. %	-172.95%	-125.02%	-174.89%	910.48%	159.12%	120.62%	100.00%	-
EY	-5.09	-7.05	-5.04	0.97	5.54	7.31	8.81	-
YoY %	27.80%	-39.88%	-619.59%	-82.49%	-24.21%	-17.03%	-	-
Horiz. %	-57.78%	-80.02%	-57.21%	11.01%	62.88%	82.97%	100.00%	-
DY	9.12	8.97	7.91	6.91	6.42	5.80	6.39	26.79%
YoY %	1.67%	13.40%	14.47%	7.63%	10.69%	-9.23%	-	-
Horiz. %	142.72%	140.38%	123.79%	108.14%	100.47%	90.77%	100.00%	-
P/NAPS	0.81	0.82	0.93	0.93	0.95	1.20	0.86	-3.91%
YoY %	-1.22%	-11.83%	0.00%	-2.11%	-20.83%	39.53%	-	-
Horiz. %	94.19%	95.35%	108.14%	108.14%	110.47%	139.53%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	31/07/08	22/04/08	19/03/08	25/10/07	25/07/07	03/05/07	31/01/07	-
Price	1.45	1.66	1.55	1.90	1.93	2.46	2.47	-
P/RPS	0.45	0.51	0.50	0.57	0.56	0.60	0.61	-18.37%
YoY %	-11.76%	2.00%	-12.28%	1.79%	-6.67%	-1.64%	-	-
Horiz. %	73.77%	83.61%	81.97%	93.44%	91.80%	98.36%	100.00%	-
P/EPS	-18.98	-15.10	-17.38	108.48	17.88	14.03	12.92	-
YoY %	-25.70%	13.12%	-116.02%	506.71%	27.44%	8.59%	-	-
Horiz. %	-146.90%	-116.87%	-134.52%	839.63%	138.39%	108.59%	100.00%	-
EY	-5.27	-6.62	-5.75	0.92	5.59	7.13	7.74	-
YoY %	20.39%	-15.13%	-725.00%	-83.54%	-21.60%	-7.88%	-	-
Horiz. %	-68.09%	-85.53%	-74.29%	11.89%	72.22%	92.12%	100.00%	-
DY	9.44	8.43	9.03	6.58	6.49	5.66	5.61	41.51%
YoY %	11.98%	-6.64%	37.23%	1.39%	14.66%	0.89%	-	-
Horiz. %	168.27%	150.27%	160.96%	117.29%	115.69%	100.89%	100.00%	-
P/NAPS	0.78	0.87	0.81	0.98	0.95	1.23	0.98	-14.12%
YoY %	-10.34%	7.41%	-17.35%	3.16%	-22.76%	25.51%	-	-
Horiz. %	79.59%	88.78%	82.65%	100.00%	96.94%	125.51%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos