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

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%
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 553,148 494,266 545,066 573,968 489,390 495,678 407,088 5.24%
PBT 33,961 7,952 -9,460 5,657 -17,809 23,924 15,918 13.45%
Tax -7,257 -2,196 -3,277 -2,548 6,598 -6,218 -4,168 9.67%
NP 26,704 5,756 -12,737 3,109 -11,210 17,705 11,750 14.65%
-
NP to SH 26,696 5,754 -12,740 3,089 -11,221 17,698 11,748 14.65%
-
Tax Rate 21.37% 27.62% - 45.04% - 25.99% 26.18% -
Total Cost 526,444 488,510 557,803 570,858 500,601 477,973 395,337 4.88%
-
Net Worth 256,574 250,114 254,901 278,039 296,041 311,428 288,592 -1.93%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 6,108 10,167 6,105 10,297 10,182 8,508 8,513 -5.38%
Div Payout % 22.88% 176.68% 0.00% 333.33% 0.00% 48.08% 72.46% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 256,574 250,114 254,901 278,039 296,041 311,428 288,592 -1.93%
NOSH 152,723 152,508 152,635 154,466 152,740 127,634 127,695 3.02%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 4.83% 1.16% -2.34% 0.54% -2.29% 3.57% 2.89% -
ROE 10.40% 2.30% -5.00% 1.11% -3.79% 5.68% 4.07% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 362.19 324.09 357.10 371.58 320.41 388.36 318.80 2.14%
EPS 17.48 3.77 -8.35 2.00 -7.35 13.87 9.20 11.28%
DPS 4.00 6.67 4.00 6.67 6.67 6.67 6.67 -8.16%
NAPS 1.68 1.64 1.67 1.80 1.9382 2.44 2.26 -4.82%
Adjusted Per Share Value based on latest NOSH - 144,857
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 360.23 321.89 354.97 373.79 318.71 322.81 265.11 5.24%
EPS 17.39 3.75 -8.30 2.01 -7.31 11.53 7.65 14.66%
DPS 3.98 6.62 3.98 6.71 6.63 5.54 5.54 -5.36%
NAPS 1.6709 1.6289 1.66 1.8107 1.9279 2.0282 1.8794 -1.93%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
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%
P/EPS 9.67 38.96 -16.29 66.00 -24.64 14.50 22.28 -12.98%
EY 10.34 2.57 -6.14 1.52 -4.06 6.90 4.49 14.90%
DY 2.37 4.54 2.94 5.05 3.68 3.32 3.25 -5.12%
P/NAPS 1.01 0.90 0.81 0.73 0.93 0.82 0.91 1.75%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
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%
P/EPS 9.78 40.81 -16.77 55.50 -25.86 14.42 22.39 -12.88%
EY 10.22 2.45 -5.96 1.80 -3.87 6.93 4.47 14.77%
DY 2.34 4.33 2.86 6.01 3.51 3.33 3.24 -5.27%
P/NAPS 1.02 0.94 0.84 0.62 0.98 0.82 0.91 1.91%

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