[YHS] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
22-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 129.47%
YoY- 142.27%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 472,214 507,941 529,381 568,419 546,041 547,160 559,123 -10.62%
PBT 7,660 6,022 -796 9,715 -7,037 -6,724 -3,593 -
Tax -3,842 -3,230 -3,425 -6,450 -4,041 -2,920 -2,072 50.76%
NP 3,818 2,792 -4,221 3,265 -11,078 -9,644 -5,665 -
-
NP to SH 3,817 2,793 -4,221 3,265 -11,079 -9,644 -5,668 -
-
Tax Rate 50.16% 53.64% - 66.39% - - - -
Total Cost 468,396 505,149 533,602 565,154 557,119 556,804 564,788 -11.69%
-
Net Worth 250,006 250,765 250,732 259,504 252,817 254,976 260,775 -2.76%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 21,198 16,782 16,782 13,713 13,713 9,854 9,854 66.41%
Div Payout % 555.38% 600.87% 0.00% 420.00% 0.00% 0.00% 0.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 250,006 250,765 250,732 259,504 252,817 254,976 260,775 -2.76%
NOSH 150,606 152,905 152,885 151,756 152,300 152,680 152,500 -0.82%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.81% 0.55% -0.80% 0.57% -2.03% -1.76% -1.01% -
ROE 1.53% 1.11% -1.68% 1.26% -4.38% -3.78% -2.17% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 313.54 332.19 346.26 374.56 358.53 358.37 366.64 -9.87%
EPS 2.53 1.83 -2.76 2.15 -7.27 -6.32 -3.72 -
DPS 14.00 11.00 11.00 9.00 9.00 6.45 6.46 67.23%
NAPS 1.66 1.64 1.64 1.71 1.66 1.67 1.71 -1.95%
Adjusted Per Share Value based on latest NOSH - 151,756
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 307.53 330.79 344.76 370.18 355.61 356.33 364.12 -10.62%
EPS 2.49 1.82 -2.75 2.13 -7.22 -6.28 -3.69 -
DPS 13.81 10.93 10.93 8.93 8.93 6.42 6.42 66.40%
NAPS 1.6281 1.6331 1.6329 1.69 1.6465 1.6605 1.6983 -2.76%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.47 1.47 1.40 1.34 1.40 1.36 1.32 -
P/RPS 0.47 0.44 0.40 0.36 0.39 0.38 0.36 19.39%
P/EPS 58.00 80.48 -50.71 62.28 -19.25 -21.53 -35.52 -
EY 1.72 1.24 -1.97 1.61 -5.20 -4.64 -2.82 -
DY 9.52 7.48 7.86 6.72 6.43 4.75 4.90 55.51%
P/NAPS 0.89 0.90 0.85 0.78 0.84 0.81 0.77 10.10%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 17/02/11 03/11/10 27/07/10 22/04/10 10/02/10 28/10/09 30/07/09 -
Price 1.51 1.54 1.66 1.38 1.31 1.40 1.41 -
P/RPS 0.48 0.46 0.48 0.37 0.37 0.39 0.38 16.80%
P/EPS 59.58 84.31 -60.13 64.14 -18.01 -22.16 -37.94 -
EY 1.68 1.19 -1.66 1.56 -5.55 -4.51 -2.64 -
DY 9.27 7.14 6.63 6.52 6.87 4.61 4.58 59.80%
P/NAPS 0.91 0.94 1.01 0.81 0.79 0.84 0.82 7.16%

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