[YHS] YoY TTM Result on 30-Jun-2007 [#2]

Stock

[YHS] YEO HIAP SENG (M) BHD

Announcement Date

25-Jul-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- -25.99%

YoY- 18.8%

Quarter Report

YHS Q2 2007 Financial Results.pdf

Latest QR

Upcoming QR

YHS's Result

YHS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	529,381	559,123	510,151	529,990	446,435	392,453	397,675	4.88%
YoY %	-5.32%	9.60%	-3.74%	18.72%	13.76%	-1.31%	-	-
Horiz. %	133.12%	140.60%	128.28%	133.27%	112.26%	98.69%	100.00%	-
PBT	-796	-3,593	-15,016	18,136	17,841	15,932	22,569	-
YoY %	77.85%	76.07%	-182.80%	1.65%	11.98%	-29.41%	-	-
Horiz. %	-3.53%	-15.92%	-66.53%	80.36%	79.05%	70.59%	100.00%	-
Tax	-3,425	-2,072	2,955	-1,662	-3,981	-5,583	-6,262	-9.56%
YoY %	-65.30%	-170.12%	277.80%	58.25%	28.69%	10.84%	-	-
Horiz. %	54.69%	33.09%	-47.19%	26.54%	63.57%	89.16%	100.00%	-
NP	-4,221	-5,665	-12,061	16,474	13,860	10,349	16,307	-
YoY %	25.49%	53.03%	-173.21%	18.86%	33.93%	-36.54%	-	-
Horiz. %	-25.88%	-34.74%	-73.96%	101.02%	84.99%	63.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-4,221	-5,668	-12,071	16,467	13,861	10,349	16,307	-
YoY %	25.53%	53.04%	-173.30%	18.80%	33.94%	-36.54%	-	-
Horiz. %	-25.88%	-34.76%	-74.02%	100.98%	85.00%	63.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	9.16%	22.31%	35.04%	27.75%	-
YoY %	-	-	-	-58.94%	-36.33%	26.27%	-	-
Horiz. %	-	-	-	33.01%	80.40%	126.27%	100.00%	-
Total Cost	533,602	564,788	522,212	513,516	432,575	382,104	381,368	5.75%
YoY %	-5.52%	8.15%	1.69%	18.71%	13.21%	0.19%	-	-
Horiz. %	139.92%	148.10%	136.93%	134.65%	113.43%	100.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	250,732	260,775	292,299	311,520	248,000	318,767	292,099	-2.51%
YoY %	-3.85%	-10.78%	-6.17%	25.61%	-22.20%	9.13%	-	-
Horiz. %	85.84%	89.28%	100.07%	106.65%	84.90%	109.13%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	16,782	9,854	21,624	19,101	17,670	18,524	17,797	-0.97%
YoY %	70.31%	-54.43%	13.21%	8.10%	-4.61%	4.08%	-	-
Horiz. %	94.30%	55.37%	121.50%	107.33%	99.29%	104.08%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	116.00%	127.48%	179.00%	109.14%	-
YoY %	0.00%	0.00%	0.00%	-9.01%	-28.78%	64.01%	-	-
Horiz. %	0.00%	0.00%	0.00%	106.29%	116.80%	164.01%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	250,732	260,775	292,299	311,520	248,000	318,767	292,099	-2.51%
YoY %	-3.85%	-10.78%	-6.17%	25.61%	-22.20%	9.13%	-	-
Horiz. %	85.84%	89.28%	100.07%	106.65%	84.90%	109.13%	100.00%	-
NOSH	152,885	152,500	157,999	152,549	124,000	139,200	127,000	3.13%
YoY %	0.25%	-3.48%	3.57%	23.02%	-10.92%	9.61%	-	-
Horiz. %	120.38%	120.08%	124.41%	120.12%	97.64%	109.61%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	-0.80%	-1.01%	-2.36%	3.11%	3.10%	2.64%	4.10%	-
YoY %	20.79%	57.20%	-175.88%	0.32%	17.42%	-35.61%	-	-
Horiz. %	-19.51%	-24.63%	-57.56%	75.85%	75.61%	64.39%	100.00%	-
ROE	-1.68%	-2.17%	-4.13%	5.29%	5.59%	3.25%	5.58%	-
YoY %	22.58%	47.46%	-178.07%	-5.37%	72.00%	-41.76%	-	-
Horiz. %	-30.11%	-38.89%	-74.01%	94.80%	100.18%	58.24%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	346.26	366.64	322.88	347.42	360.03	281.93	313.13	1.68%
YoY %	-5.56%	13.55%	-7.06%	-3.50%	27.70%	-9.96%	-	-
Horiz. %	110.58%	117.09%	103.11%	110.95%	114.98%	90.04%	100.00%	-
EPS	-2.76	-3.72	-7.64	10.79	11.18	7.43	12.84	-
YoY %	25.81%	51.31%	-170.81%	-3.49%	50.47%	-42.13%	-	-
Horiz. %	-21.50%	-28.97%	-59.50%	84.03%	87.07%	57.87%	100.00%	-
DPS	11.00	6.46	13.69	12.52	14.25	13.31	14.00	-3.93%
YoY %	70.28%	-52.81%	9.35%	-12.14%	7.06%	-4.93%	-	-
Horiz. %	78.57%	46.14%	97.79%	89.43%	101.79%	95.07%	100.00%	-
NAPS	1.64	1.71	1.85	2.0421	2.00	2.29	2.30	-5.47%
YoY %	-4.09%	-7.57%	-9.41%	2.11%	-12.66%	-0.43%	-	-
Horiz. %	71.30%	74.35%	80.43%	88.79%	86.96%	99.57%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 152,549
RPS	344.76	364.12	332.23	345.15	290.74	255.58	258.98	4.88%
YoY %	-5.32%	9.60%	-3.74%	18.71%	13.76%	-1.31%	-	-
Horiz. %	133.12%	140.60%	128.28%	133.27%	112.26%	98.69%	100.00%	-
EPS	-2.75	-3.69	-7.86	10.72	9.03	6.74	10.62	-
YoY %	25.47%	53.05%	-173.32%	18.72%	33.98%	-36.53%	-	-
Horiz. %	-25.89%	-34.75%	-74.01%	100.94%	85.03%	63.47%	100.00%	-
DPS	10.93	6.42	14.08	12.44	11.51	12.06	11.59	-0.97%
YoY %	70.25%	-54.40%	13.18%	8.08%	-4.56%	4.06%	-	-
Horiz. %	94.31%	55.39%	121.48%	107.33%	99.31%	104.06%	100.00%	-
NAPS	1.6329	1.6983	1.9036	2.0288	1.6151	2.076	1.9023	-2.51%
YoY %	-3.85%	-10.78%	-6.17%	25.61%	-22.20%	9.13%	-	-
Horiz. %	85.84%	89.28%	100.07%	106.65%	84.90%	109.13%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	1.40	1.32	1.50	1.95	2.02	1.94	1.84	-
P/RPS	0.40	0.36	0.46	0.56	0.56	0.69	0.59	-6.26%
YoY %	11.11%	-21.74%	-17.86%	0.00%	-18.84%	16.95%	-	-
Horiz. %	67.80%	61.02%	77.97%	94.92%	94.92%	116.95%	100.00%	-
P/EPS	-50.71	-35.52	-19.63	18.06	18.07	26.09	14.33	-
YoY %	-42.76%	-80.95%	-208.69%	-0.06%	-30.74%	82.07%	-	-
Horiz. %	-353.87%	-247.87%	-136.99%	126.03%	126.10%	182.07%	100.00%	-
EY	-1.97	-2.82	-5.09	5.54	5.53	3.83	6.98	-
YoY %	30.14%	44.60%	-191.88%	0.18%	44.39%	-45.13%	-	-
Horiz. %	-28.22%	-40.40%	-72.92%	79.37%	79.23%	54.87%	100.00%	-
DY	7.86	4.90	9.12	6.42	7.05	6.86	7.61	0.53%
YoY %	60.41%	-46.27%	42.06%	-8.94%	2.77%	-9.86%	-	-
Horiz. %	103.29%	64.39%	119.84%	84.36%	92.64%	90.14%	100.00%	-
P/NAPS	0.85	0.77	0.81	0.95	1.01	0.85	0.80	1.01%
YoY %	10.39%	-4.94%	-14.74%	-5.94%	18.82%	6.25%	-	-
Horiz. %	106.25%	96.25%	101.25%	118.75%	126.25%	106.25%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	27/07/10	30/07/09	31/07/08	25/07/07	26/07/06	28/07/05	29/07/04	-
Price	1.66	1.41	1.45	1.93	2.02	2.05	1.85	-
P/RPS	0.48	0.38	0.45	0.56	0.56	0.73	0.59	-3.37%
YoY %	26.32%	-15.56%	-19.64%	0.00%	-23.29%	23.73%	-	-
Horiz. %	81.36%	64.41%	76.27%	94.92%	94.92%	123.73%	100.00%	-
P/EPS	-60.13	-37.94	-18.98	17.88	18.07	27.57	14.41	-
YoY %	-58.49%	-99.89%	-206.15%	-1.05%	-34.46%	91.33%	-	-
Horiz. %	-417.28%	-263.29%	-131.71%	124.08%	125.40%	191.33%	100.00%	-
EY	-1.66	-2.64	-5.27	5.59	5.53	3.63	6.94	-
YoY %	37.12%	49.91%	-194.28%	1.08%	52.34%	-47.69%	-	-
Horiz. %	-23.92%	-38.04%	-75.94%	80.55%	79.68%	52.31%	100.00%	-
DY	6.63	4.58	9.44	6.49	7.05	6.49	7.57	-2.18%
YoY %	44.76%	-51.48%	45.45%	-7.94%	8.63%	-14.27%	-	-
Horiz. %	87.58%	60.50%	124.70%	85.73%	93.13%	85.73%	100.00%	-
P/NAPS	1.01	0.82	0.78	0.95	1.01	0.90	0.80	3.95%
YoY %	23.17%	5.13%	-17.89%	-5.94%	12.22%	12.50%	-	-
Horiz. %	126.25%	102.50%	97.50%	118.75%	126.25%	112.50%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos