[YHS] YoY 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- 100.73%
YoY- 104.1%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
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 157,066 147,126 116,275 137,715 149,678 119,817 136,836 2.32%
PBT 4,343 9,725 5,714 -1,104 2,027 -10,485 7,358 -8.40%
Tax -3,176 -1,457 -1,661 -1,856 -1,008 2,300 -1,753 10.40%
NP 1,167 8,268 4,053 -2,960 1,019 -8,185 5,605 -22.99%
-
NP to SH 1,167 8,270 4,052 -2,962 1,014 -8,189 5,602 -22.98%
-
Tax Rate 73.13% 14.98% 29.07% - 49.73% - 23.82% -
Total Cost 155,899 138,858 112,222 140,675 148,659 128,002 131,231 2.90%
-
Net Worth 277,930 256,339 250,765 254,976 260,742 296,117 310,656 -1.83%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 277,930 256,339 250,765 254,976 260,742 296,117 310,656 -1.83%
NOSH 153,552 152,583 152,905 152,680 144,857 152,779 127,318 3.16%
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 0.74% 5.62% 3.49% -2.15% 0.68% -6.83% 4.10% -
ROE 0.42% 3.23% 1.62% -1.16% 0.39% -2.77% 1.80% -
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 102.29 96.42 76.04 90.20 103.33 78.42 107.48 -0.82%
EPS 0.76 5.42 2.65 -1.94 0.70 -5.36 4.40 -25.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 102.29 95.81 75.72 89.69 97.48 78.03 89.11 2.32%
EPS 0.76 5.39 2.64 -1.93 0.66 -5.33 3.65 -22.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.6694 1.6331 1.6605 1.6981 1.9284 2.0231 -1.83%
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 3.46 1.75 1.93 1.51 1.28 2.31 1.87 10.78%
P/EPS 465.79 31.18 55.47 -70.10 188.57 -33.77 45.68 47.20%
EY 0.21 3.21 1.80 -1.43 0.53 -2.96 2.19 -32.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 3.47 1.77 2.03 1.55 1.07 2.42 1.86 10.94%
P/EPS 467.11 31.55 58.11 -72.16 158.57 -35.45 45.45 47.39%
EY 0.21 3.17 1.72 -1.39 0.63 -2.82 2.20 -32.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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