[YHS] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
03-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 13.58%
YoY- 363.9%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 613,505 553,148 494,266 545,066 573,968 489,390 495,678 3.61%
PBT 21,606 33,961 7,952 -9,460 5,657 -17,809 23,924 -1.68%
Tax -8,480 -7,257 -2,196 -3,277 -2,548 6,598 -6,218 5.30%
NP 13,126 26,704 5,756 -12,737 3,109 -11,210 17,705 -4.86%
-
NP to SH 13,121 26,696 5,754 -12,740 3,089 -11,221 17,698 -4.86%
-
Tax Rate 39.25% 21.37% 27.62% - 45.04% - 25.99% -
Total Cost 600,378 526,444 488,510 557,803 570,858 500,601 477,973 3.86%
-
Net Worth 276,587 256,574 250,114 254,901 278,039 296,041 311,428 -1.95%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 6,108 10,167 6,105 10,297 10,182 8,508 -
Div Payout % - 22.88% 176.68% 0.00% 333.33% 0.00% 48.08% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 276,587 256,574 250,114 254,901 278,039 296,041 311,428 -1.95%
NOSH 152,810 152,723 152,508 152,635 154,466 152,740 127,634 3.04%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.14% 4.83% 1.16% -2.34% 0.54% -2.29% 3.57% -
ROE 4.74% 10.40% 2.30% -5.00% 1.11% -3.79% 5.68% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 401.48 362.19 324.09 357.10 371.58 320.41 388.36 0.55%
EPS 8.59 17.48 3.77 -8.35 2.00 -7.35 13.87 -7.66%
DPS 0.00 4.00 6.67 4.00 6.67 6.67 6.67 -
NAPS 1.81 1.68 1.64 1.67 1.80 1.9382 2.44 -4.85%
Adjusted Per Share Value based on latest NOSH - 152,583
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 399.54 360.23 321.89 354.97 373.79 318.71 322.81 3.61%
EPS 8.55 17.39 3.75 -8.30 2.01 -7.31 11.53 -4.85%
DPS 0.00 3.98 6.62 3.98 6.71 6.63 5.54 -
NAPS 1.8013 1.6709 1.6289 1.66 1.8107 1.9279 2.0282 -1.95%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.54 1.69 1.47 1.36 1.32 1.81 2.01 -
P/RPS 0.88 0.47 0.45 0.38 0.36 0.56 0.52 9.15%
P/EPS 41.23 9.67 38.96 -16.29 66.00 -24.64 14.50 19.00%
EY 2.43 10.34 2.57 -6.14 1.52 -4.06 6.90 -15.95%
DY 0.00 2.37 4.54 2.94 5.05 3.68 3.32 -
P/NAPS 1.96 1.01 0.90 0.81 0.73 0.93 0.82 15.61%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 01/11/12 03/11/11 03/11/10 28/10/09 23/10/08 25/10/07 30/10/06 -
Price 3.55 1.71 1.54 1.40 1.11 1.90 2.00 -
P/RPS 0.88 0.47 0.48 0.39 0.30 0.59 0.51 9.50%
P/EPS 41.34 9.78 40.81 -16.77 55.50 -25.86 14.42 19.16%
EY 2.42 10.22 2.45 -5.96 1.80 -3.87 6.93 -16.07%
DY 0.00 2.34 4.33 2.86 6.01 3.51 3.33 -
P/NAPS 1.96 1.02 0.94 0.84 0.62 0.98 0.82 15.61%

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