[YHS] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
03-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 27.56%
YoY- 599.0%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 569,625 546,024 534,297 516,375 485,524 472,625 472,214 13.33%
PBT 28,603 33,118 32,487 27,167 23,156 10,102 7,660 140.88%
Tax -6,697 -7,594 -7,499 -7,638 -7,842 -4,263 -3,842 44.88%
NP 21,906 25,524 24,988 19,529 15,314 5,839 3,818 220.83%
-
NP to SH 21,905 25,520 24,983 19,523 15,305 5,834 3,817 220.88%
-
Tax Rate 23.41% 22.93% 23.08% 28.11% 33.87% 42.20% 50.16% -
Total Cost 547,719 520,500 509,309 496,846 470,210 466,786 468,396 11.00%
-
Net Worth 272,393 274,844 264,077 256,339 256,355 262,540 250,006 5.88%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 13,738 18,315 18,315 18,132 18,132 21,198 21,198 -25.13%
Div Payout % 62.72% 71.77% 73.31% 92.88% 118.47% 363.37% 555.38% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 272,393 274,844 264,077 256,339 256,355 262,540 250,006 5.88%
NOSH 153,030 152,691 152,646 152,583 152,592 152,640 150,606 1.07%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.85% 4.67% 4.68% 3.78% 3.15% 1.24% 0.81% -
ROE 8.04% 9.29% 9.46% 7.62% 5.97% 2.22% 1.53% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 372.23 357.60 350.02 338.42 318.18 309.63 313.54 12.13%
EPS 14.31 16.71 16.37 12.80 10.03 3.82 2.53 217.78%
DPS 9.00 12.00 12.00 12.00 12.00 14.00 14.00 -25.53%
NAPS 1.78 1.80 1.73 1.68 1.68 1.72 1.66 4.76%
Adjusted Per Share Value based on latest NOSH - 152,583
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 370.96 355.59 347.96 336.29 316.19 307.79 307.53 13.32%
EPS 14.27 16.62 16.27 12.71 9.97 3.80 2.49 220.58%
DPS 8.95 11.93 11.93 11.81 11.81 13.81 13.81 -25.13%
NAPS 1.7739 1.7899 1.7198 1.6694 1.6695 1.7098 1.6281 5.88%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 3.40 2.60 1.92 1.69 1.68 1.52 1.47 -
P/RPS 0.91 0.73 0.55 0.50 0.53 0.49 0.47 55.40%
P/EPS 23.75 15.56 11.73 13.21 16.75 39.77 58.00 -44.88%
EY 4.21 6.43 8.52 7.57 5.97 2.51 1.72 81.72%
DY 2.65 4.62 6.25 7.10 7.14 9.21 9.52 -57.40%
P/NAPS 1.91 1.44 1.11 1.01 1.00 0.88 0.89 66.45%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 02/08/12 25/04/12 20/02/12 03/11/11 28/07/11 26/04/11 17/02/11 -
Price 3.42 2.88 2.21 1.71 1.93 1.65 1.51 -
P/RPS 0.92 0.81 0.63 0.51 0.61 0.53 0.48 54.36%
P/EPS 23.89 17.23 13.50 13.36 19.24 43.17 59.58 -45.65%
EY 4.19 5.80 7.41 7.48 5.20 2.32 1.68 84.01%
DY 2.63 4.17 5.43 7.02 6.22 8.48 9.27 -56.85%
P/NAPS 1.92 1.60 1.28 1.02 1.15 0.96 0.91 64.57%

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