[YHS] QoQ TTM Result on 31-Dec-2008 [#4]

Announcement Date
17-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 177.72%
YoY- 116.39%
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 547,160 559,123 546,198 568,836 540,012 510,151 495,962 6.76%
PBT -6,724 -3,593 -6,349 4,614 -2,504 -15,016 -21,163 -53.40%
Tax -2,920 -2,072 -1,366 -2,373 -353 2,955 4,351 -
NP -9,644 -5,665 -7,715 2,241 -2,857 -12,061 -16,812 -30.93%
-
NP to SH -9,644 -5,668 -7,724 2,229 -2,868 -12,071 -16,818 -30.95%
-
Tax Rate - - - 51.43% - - - -
Total Cost 556,804 564,788 553,913 566,595 542,869 522,212 512,774 5.64%
-
Net Worth 254,976 260,775 260,338 158,399 260,742 292,299 292,229 -8.68%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 9,854 9,854 13,179 13,179 21,624 21,624 21,352 -40.25%
Div Payout % 0.00% 0.00% 0.00% 591.30% 0.00% 0.00% 0.00% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 254,976 260,775 260,338 158,399 260,742 292,299 292,229 -8.68%
NOSH 152,680 152,500 153,140 87,999 144,857 157,999 152,999 -0.13%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -1.76% -1.01% -1.41% 0.39% -0.53% -2.36% -3.39% -
ROE -3.78% -2.17% -2.97% 1.41% -1.10% -4.13% -5.76% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 358.37 366.64 356.66 646.40 372.79 322.88 324.16 6.91%
EPS -6.32 -3.72 -5.04 2.53 -1.98 -7.64 -10.99 -30.82%
DPS 6.45 6.46 8.61 14.98 14.93 13.69 14.00 -40.32%
NAPS 1.67 1.71 1.70 1.80 1.80 1.85 1.91 -8.55%
Adjusted Per Share Value based on latest NOSH - 87,999
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 356.33 364.12 355.71 370.45 351.68 332.23 322.99 6.76%
EPS -6.28 -3.69 -5.03 1.45 -1.87 -7.86 -10.95 -30.94%
DPS 6.42 6.42 8.58 8.58 14.08 14.08 13.91 -40.24%
NAPS 1.6605 1.6983 1.6954 1.0316 1.6981 1.9036 1.9031 -8.68%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.36 1.32 1.05 1.26 1.32 1.50 1.56 -
P/RPS 0.38 0.36 0.29 0.19 0.35 0.46 0.48 -14.40%
P/EPS -21.53 -35.52 -20.82 49.74 -66.67 -19.63 -14.19 32.00%
EY -4.64 -2.82 -4.80 2.01 -1.50 -5.09 -7.05 -24.31%
DY 4.75 4.90 8.20 11.89 11.31 9.12 8.97 -34.52%
P/NAPS 0.81 0.77 0.62 0.70 0.73 0.81 0.82 -0.81%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 28/10/09 30/07/09 23/04/09 17/02/09 23/10/08 31/07/08 22/04/08 -
Price 1.40 1.41 1.30 1.19 1.11 1.45 1.66 -
P/RPS 0.39 0.38 0.36 0.18 0.30 0.45 0.51 -16.36%
P/EPS -22.16 -37.94 -25.77 46.98 -56.06 -18.98 -15.10 29.11%
EY -4.51 -2.64 -3.88 2.13 -1.78 -5.27 -6.62 -22.55%
DY 4.61 4.58 6.62 12.59 13.45 9.44 8.43 -33.10%
P/NAPS 0.84 0.82 0.76 0.66 0.62 0.78 0.87 -2.31%

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