[YHS] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
31-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 37.67%
YoY- 94.82%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 546,041 568,836 476,579 517,687 418,911 373,243 408,629 4.94%
PBT -7,038 4,614 -20,104 31,593 16,117 17,380 24,091 -
Tax -4,041 -2,373 6,507 -7,222 -3,611 -5,925 -5,992 -6.34%
NP -11,079 2,241 -13,597 24,371 12,506 11,455 18,099 -
-
NP to SH -11,079 2,229 -13,601 24,366 12,507 11,455 18,099 -
-
Tax Rate - 51.43% - 22.86% 22.40% 34.09% 24.87% -
Total Cost 557,120 566,595 490,176 493,316 406,405 361,788 390,530 6.09%
-
Net Worth 251,910 267,479 291,886 324,452 312,674 296,028 295,231 -2.60%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 13,657 16,346 21,394 17,953 17,867 18,019 17,970 -4.46%
Div Payout % 0.00% 733.33% 0.00% 73.68% 142.86% 157.30% 99.29% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 251,910 267,479 291,886 324,452 312,674 296,028 295,231 -2.60%
NOSH 151,753 148,600 152,820 128,242 127,622 128,707 128,361 2.82%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -2.03% 0.39% -2.85% 4.71% 2.99% 3.07% 4.43% -
ROE -4.40% 0.83% -4.66% 7.51% 4.00% 3.87% 6.13% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 359.82 382.80 311.86 403.68 328.24 289.99 318.34 2.06%
EPS -7.26 1.50 -8.90 19.00 9.80 8.90 14.10 -
DPS 9.00 11.00 14.00 14.00 14.00 14.00 14.00 -7.09%
NAPS 1.66 1.80 1.91 2.53 2.45 2.30 2.30 -5.28%
Adjusted Per Share Value based on latest NOSH - 127,494
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 355.61 370.45 310.37 337.14 272.81 243.07 266.12 4.94%
EPS -7.22 1.45 -8.86 15.87 8.15 7.46 11.79 -
DPS 8.89 10.65 13.93 11.69 11.64 11.73 11.70 -4.47%
NAPS 1.6405 1.7419 1.9009 2.113 2.0363 1.9279 1.9227 -2.60%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.40 1.26 1.77 2.17 2.00 1.97 1.79 -
P/RPS 0.39 0.33 0.57 0.54 0.61 0.68 0.56 -5.84%
P/EPS -19.18 84.00 -19.89 11.42 20.41 22.13 12.70 -
EY -5.21 1.19 -5.03 8.76 4.90 4.52 7.88 -
DY 6.43 8.73 7.91 6.45 7.00 7.11 7.82 -3.20%
P/NAPS 0.84 0.70 0.93 0.86 0.82 0.86 0.78 1.24%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 10/02/10 17/02/09 19/03/08 31/01/07 21/02/06 16/02/05 12/02/04 -
Price 1.31 1.19 1.55 2.47 1.99 2.00 2.00 -
P/RPS 0.36 0.31 0.50 0.61 0.61 0.69 0.63 -8.89%
P/EPS -17.94 79.33 -17.42 13.00 20.31 22.47 14.18 -
EY -5.57 1.26 -5.74 7.69 4.92 4.45 7.05 -
DY 6.87 9.24 9.03 5.67 7.04 7.00 7.00 -0.31%
P/NAPS 0.79 0.66 0.81 0.98 0.81 0.87 0.87 -1.59%

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