[YHS] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Announcement Date
27-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -95.3%
YoY- 104.0%
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 303,063 267,735 254,425 271,085 280,798 247,226 234,778 4.34%
PBT 11,862 15,746 250 -5,991 2,216 -2,872 10,585 1.91%
Tax -3,184 -3,986 14 -602 -903 2,649 -2,911 1.50%
NP 8,678 11,760 264 -6,593 1,313 -223 7,674 2.06%
-
NP to SH 8,674 11,752 264 -6,594 1,303 -227 7,672 2.06%
-
Tax Rate 26.84% 25.31% -5.60% - 40.75% - 27.50% -
Total Cost 294,385 255,975 254,161 277,678 279,485 247,449 227,104 4.41%
-
Net Worth 271,826 256,407 216,479 261,012 283,594 309,037 255,733 1.02%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 4,578 6,599 4,579 7,664 7,566 6,393 -
Div Payout % - 38.96% 2,500.00% 0.00% 588.24% 0.00% 83.33% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 271,826 256,407 216,479 261,012 283,594 309,037 255,733 1.02%
NOSH 152,711 152,623 131,999 152,638 153,294 151,333 127,866 3.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.86% 4.39% 0.10% -2.43% 0.47% -0.09% 3.27% -
ROE 3.19% 4.58% 0.12% -2.53% 0.46% -0.07% 3.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 198.45 175.42 192.75 177.60 183.18 163.37 183.61 1.30%
EPS 5.68 7.70 0.20 -4.32 0.85 -0.15 5.00 2.14%
DPS 0.00 3.00 5.00 3.00 5.00 5.00 5.00 -
NAPS 1.78 1.68 1.64 1.71 1.85 2.0421 2.00 -1.92%
Adjusted Per Share Value based on latest NOSH - 152,885
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 197.37 174.36 165.69 176.54 182.87 161.00 152.90 4.34%
EPS 5.65 7.65 0.17 -4.29 0.85 -0.15 5.00 2.05%
DPS 0.00 2.98 4.30 2.98 4.99 4.93 4.16 -
NAPS 1.7702 1.6698 1.4098 1.6998 1.8469 2.0126 1.6654 1.02%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 3.40 1.68 1.40 1.32 1.50 1.95 2.02 -
P/RPS 1.71 0.96 0.73 0.74 0.82 1.19 1.10 7.62%
P/EPS 59.86 21.82 700.00 -30.56 176.47 -1,300.00 33.67 10.05%
EY 1.67 4.58 0.14 -3.27 0.57 -0.08 2.97 -9.14%
DY 0.00 1.79 3.57 2.27 3.33 2.56 2.48 -
P/NAPS 1.91 1.00 0.85 0.77 0.81 0.95 1.01 11.19%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 02/08/12 28/07/11 27/07/10 30/07/09 31/07/08 25/07/07 26/07/06 -
Price 3.42 1.93 1.66 1.41 1.45 1.93 2.02 -
P/RPS 1.72 1.10 0.86 0.79 0.79 1.18 1.10 7.72%
P/EPS 60.21 25.06 830.00 -32.64 170.59 -1,286.67 33.67 10.16%
EY 1.66 3.99 0.12 -3.06 0.59 -0.08 2.97 -9.23%
DY 0.00 1.55 3.01 2.13 3.45 2.59 2.48 -
P/NAPS 1.92 1.15 1.01 0.82 0.78 0.95 1.01 11.28%

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