[YHS] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock

[YHS] YEO HIAP SENG (M) BHD

Announcement Date

23-Oct-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- 18.55%

YoY- 127.53%

Quarter Report

YHS Q3 2008 Financial Results.pdf

Latest QR

Upcoming QR

YHS's Result

YHS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Annualized Quarter Result
Revenue	553,148	494,266	545,066	573,968	489,390	495,678	407,088	5.24%
YoY %	11.91%	-9.32%	-5.04%	17.28%	-1.27%	21.76%	-	-
Horiz. %	135.88%	121.42%	133.89%	140.99%	120.22%	121.76%	100.00%	-
PBT	33,961	7,952	-9,460	5,657	-17,809	23,924	15,918	13.45%
YoY %	327.07%	184.06%	-267.23%	131.76%	-174.44%	50.30%	-	-
Horiz. %	213.35%	49.96%	-59.43%	35.54%	-111.88%	150.30%	100.00%	-
Tax	-7,257	-2,196	-3,277	-2,548	6,598	-6,218	-4,168	9.67%
YoY %	-230.46%	32.99%	-28.61%	-138.62%	206.11%	-49.18%	-	-
Horiz. %	174.11%	52.69%	78.62%	61.13%	-158.30%	149.18%	100.00%	-
NP	26,704	5,756	-12,737	3,109	-11,210	17,705	11,750	14.65%
YoY %	363.93%	145.19%	-509.68%	127.73%	-163.32%	50.68%	-	-
Horiz. %	227.27%	48.99%	-108.40%	26.46%	-95.40%	150.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,696	5,754	-12,740	3,089	-11,221	17,698	11,748	14.65%
YoY %	363.96%	145.16%	-512.43%	127.53%	-163.40%	50.65%	-	-
Horiz. %	227.24%	48.98%	-108.44%	26.29%	-95.51%	150.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.37%	27.62%	-	45.04%	-	25.99%	26.18%	-
YoY %	-22.63%	0.00%	-	0.00%	-	-0.73%	-	-
Horiz. %	81.63%	105.50%	-	172.04%	-	99.27%	100.00%	-
Total Cost	526,444	488,510	557,803	570,858	500,601	477,973	395,337	4.88%
YoY %	7.77%	-12.42%	-2.29%	14.03%	4.73%	20.90%	-	-
Horiz. %	133.16%	123.57%	141.10%	144.40%	126.63%	120.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	256,574	250,114	254,901	278,039	296,041	311,428	288,592	-1.93%
YoY %	2.58%	-1.88%	-8.32%	-6.08%	-4.94%	7.91%	-	-
Horiz. %	88.91%	86.67%	88.33%	96.34%	102.58%	107.91%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	6,108	10,167	6,105	10,297	10,182	8,508	8,513	-5.38%
YoY %	-39.92%	66.54%	-40.71%	1.13%	19.68%	-0.06%	-	-
Horiz. %	71.75%	119.43%	71.71%	120.96%	119.61%	99.94%	100.00%	-
Div Payout %	22.88%	176.68%	0.00%	333.33%	0.00%	48.08%	72.46%	-
YoY %	-87.05%	0.00%	0.00%	0.00%	0.00%	-33.65%	-	-
Horiz. %	31.58%	243.83%	0.00%	460.02%	0.00%	66.35%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	256,574	250,114	254,901	278,039	296,041	311,428	288,592	-1.93%
YoY %	2.58%	-1.88%	-8.32%	-6.08%	-4.94%	7.91%	-	-
Horiz. %	88.91%	86.67%	88.33%	96.34%	102.58%	107.91%	100.00%	-
NOSH	152,723	152,508	152,635	154,466	152,740	127,634	127,695	3.02%
YoY %	0.14%	-0.08%	-1.19%	1.13%	19.67%	-0.05%	-	-
Horiz. %	119.60%	119.43%	119.53%	120.96%	119.61%	99.95%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	4.83%	1.16%	-2.34%	0.54%	-2.29%	3.57%	2.89%	-
YoY %	316.38%	149.57%	-533.33%	123.58%	-164.15%	23.53%	-	-
Horiz. %	167.13%	40.14%	-80.97%	18.69%	-79.24%	123.53%	100.00%	-
ROE	10.40%	2.30%	-5.00%	1.11%	-3.79%	5.68%	4.07%	-
YoY %	352.17%	146.00%	-550.45%	129.29%	-166.73%	39.56%	-	-
Horiz. %	255.53%	56.51%	-122.85%	27.27%	-93.12%	139.56%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	362.19	324.09	357.10	371.58	320.41	388.36	318.80	2.14%
YoY %	11.76%	-9.24%	-3.90%	15.97%	-17.50%	21.82%	-	-
Horiz. %	113.61%	101.66%	112.01%	116.56%	100.51%	121.82%	100.00%	-
EPS	17.48	3.77	-8.35	2.00	-7.35	13.87	9.20	11.28%
YoY %	363.66%	145.15%	-517.50%	127.21%	-152.99%	50.76%	-	-
Horiz. %	190.00%	40.98%	-90.76%	21.74%	-79.89%	150.76%	100.00%	-
DPS	4.00	6.67	4.00	6.67	6.67	6.67	6.67	-8.16%
YoY %	-40.03%	66.75%	-40.03%	0.00%	0.00%	0.00%	-	-
Horiz. %	59.97%	100.00%	59.97%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.68	1.64	1.67	1.80	1.9382	2.44	2.26	-4.82%
YoY %	2.44%	-1.80%	-7.22%	-7.13%	-20.57%	7.96%	-	-
Horiz. %	74.34%	72.57%	73.89%	79.65%	85.76%	107.96%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 144,857
RPS	360.23	321.89	354.97	373.79	318.71	322.81	265.11	5.24%
YoY %	11.91%	-9.32%	-5.03%	17.28%	-1.27%	21.76%	-	-
Horiz. %	135.88%	121.42%	133.90%	140.99%	120.22%	121.76%	100.00%	-
EPS	17.39	3.75	-8.30	2.01	-7.31	11.53	7.65	14.66%
YoY %	363.73%	145.18%	-512.94%	127.50%	-163.40%	50.72%	-	-
Horiz. %	227.32%	49.02%	-108.50%	26.27%	-95.56%	150.72%	100.00%	-
DPS	3.98	6.62	3.98	6.71	6.63	5.54	5.54	-5.36%
YoY %	-39.88%	66.33%	-40.69%	1.21%	19.68%	0.00%	-	-
Horiz. %	71.84%	119.49%	71.84%	121.12%	119.68%	100.00%	100.00%	-
NAPS	1.6709	1.6289	1.66	1.8107	1.9279	2.0282	1.8794	-1.93%
YoY %	2.58%	-1.87%	-8.32%	-6.08%	-4.95%	7.92%	-	-
Horiz. %	88.91%	86.67%	88.33%	96.34%	102.58%	107.92%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	1.69	1.47	1.36	1.32	1.81	2.01	2.05	-
P/RPS	0.47	0.45	0.38	0.36	0.56	0.52	0.64	-5.01%
YoY %	4.44%	18.42%	5.56%	-35.71%	7.69%	-18.75%	-	-
Horiz. %	73.44%	70.31%	59.38%	56.25%	87.50%	81.25%	100.00%	-
P/EPS	9.67	38.96	-16.29	66.00	-24.64	14.50	22.28	-12.98%
YoY %	-75.18%	339.17%	-124.68%	367.86%	-269.93%	-34.92%	-	-
Horiz. %	43.40%	174.87%	-73.11%	296.23%	-110.59%	65.08%	100.00%	-
EY	10.34	2.57	-6.14	1.52	-4.06	6.90	4.49	14.90%
YoY %	302.33%	141.86%	-503.95%	137.44%	-158.84%	53.67%	-	-
Horiz. %	230.29%	57.24%	-136.75%	33.85%	-90.42%	153.67%	100.00%	-
DY	2.37	4.54	2.94	5.05	3.68	3.32	3.25	-5.12%
YoY %	-47.80%	54.42%	-41.78%	37.23%	10.84%	2.15%	-	-
Horiz. %	72.92%	139.69%	90.46%	155.38%	113.23%	102.15%	100.00%	-
P/NAPS	1.01	0.90	0.81	0.73	0.93	0.82	0.91	1.75%
YoY %	12.22%	11.11%	10.96%	-21.51%	13.41%	-9.89%	-	-
Horiz. %	110.99%	98.90%	89.01%	80.22%	102.20%	90.11%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	03/11/11	03/11/10	28/10/09	23/10/08	25/10/07	30/10/06	28/10/05	-
Price	1.71	1.54	1.40	1.11	1.90	2.00	2.06	-
P/RPS	0.47	0.48	0.39	0.30	0.59	0.51	0.65	-5.25%
YoY %	-2.08%	23.08%	30.00%	-49.15%	15.69%	-21.54%	-	-
Horiz. %	72.31%	73.85%	60.00%	46.15%	90.77%	78.46%	100.00%	-
P/EPS	9.78	40.81	-16.77	55.50	-25.86	14.42	22.39	-12.88%
YoY %	-76.04%	343.35%	-130.22%	314.62%	-279.33%	-35.60%	-	-
Horiz. %	43.68%	182.27%	-74.90%	247.88%	-115.50%	64.40%	100.00%	-
EY	10.22	2.45	-5.96	1.80	-3.87	6.93	4.47	14.77%
YoY %	317.14%	141.11%	-431.11%	146.51%	-155.84%	55.03%	-	-
Horiz. %	228.64%	54.81%	-133.33%	40.27%	-86.58%	155.03%	100.00%	-
DY	2.34	4.33	2.86	6.01	3.51	3.33	3.24	-5.27%
YoY %	-45.96%	51.40%	-52.41%	71.23%	5.41%	2.78%	-	-
Horiz. %	72.22%	133.64%	88.27%	185.49%	108.33%	102.78%	100.00%	-
P/NAPS	1.02	0.94	0.84	0.62	0.98	0.82	0.91	1.91%
YoY %	8.51%	11.90%	35.48%	-36.73%	19.51%	-9.89%	-	-
Horiz. %	112.09%	103.30%	92.31%	68.13%	107.69%	90.11%	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