[YHS] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
22-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -23.65%
YoY- -175.58%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 568,836 540,012 510,151 495,962 476,579 512,971 529,990 4.80%
PBT 4,614 -2,504 -15,016 -21,163 -20,104 293 18,136 -59.68%
Tax -2,373 -353 2,955 4,351 6,507 2,391 -1,662 26.66%
NP 2,241 -2,857 -12,061 -16,812 -13,597 2,684 16,474 -73.38%
-
NP to SH 2,229 -2,868 -12,071 -16,818 -13,601 2,676 16,467 -73.47%
-
Tax Rate 51.43% - - - - -816.04% 9.16% -
Total Cost 566,595 542,869 522,212 512,774 490,176 510,287 513,516 6.74%
-
Net Worth 158,399 260,742 292,299 292,229 291,274 296,117 311,520 -36.16%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 13,179 21,624 21,624 21,352 21,352 19,101 19,101 -21.83%
Div Payout % 591.30% 0.00% 0.00% 0.00% 0.00% 713.82% 116.00% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 158,399 260,742 292,299 292,229 291,274 296,117 311,520 -36.16%
NOSH 87,999 144,857 157,999 152,999 152,499 152,779 152,549 -30.58%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.39% -0.53% -2.36% -3.39% -2.85% 0.52% 3.11% -
ROE 1.41% -1.10% -4.13% -5.76% -4.67% 0.90% 5.29% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 646.40 372.79 322.88 324.16 312.51 335.76 347.42 50.98%
EPS 2.53 -1.98 -7.64 -10.99 -8.92 1.75 10.79 -61.80%
DPS 14.98 14.93 13.69 14.00 14.00 12.50 12.52 12.64%
NAPS 1.80 1.80 1.85 1.91 1.91 1.9382 2.0421 -8.03%
Adjusted Per Share Value based on latest NOSH - 152,999
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 370.45 351.68 332.23 322.99 310.37 334.07 345.15 4.80%
EPS 1.45 -1.87 -7.86 -10.95 -8.86 1.74 10.72 -73.48%
DPS 8.58 14.08 14.08 13.91 13.91 12.44 12.44 -21.84%
NAPS 1.0316 1.6981 1.9036 1.9031 1.8969 1.9284 2.0288 -36.16%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.26 1.32 1.50 1.56 1.77 1.81 1.95 -
P/RPS 0.19 0.35 0.46 0.48 0.57 0.54 0.56 -51.19%
P/EPS 49.74 -66.67 -19.63 -14.19 -19.85 103.34 18.06 95.88%
EY 2.01 -1.50 -5.09 -7.05 -5.04 0.97 5.54 -48.97%
DY 11.89 11.31 9.12 8.97 7.91 6.91 6.42 50.52%
P/NAPS 0.70 0.73 0.81 0.82 0.93 0.93 0.95 -18.34%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 17/02/09 23/10/08 31/07/08 22/04/08 19/03/08 25/10/07 25/07/07 -
Price 1.19 1.11 1.45 1.66 1.55 1.90 1.93 -
P/RPS 0.18 0.30 0.45 0.51 0.50 0.57 0.56 -52.91%
P/EPS 46.98 -56.06 -18.98 -15.10 -17.38 108.48 17.88 89.85%
EY 2.13 -1.78 -5.27 -6.62 -5.75 0.92 5.59 -47.28%
DY 12.59 13.45 9.44 8.43 9.03 6.58 6.49 55.23%
P/NAPS 0.66 0.62 0.78 0.87 0.81 0.98 0.95 -21.47%

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