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

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%
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 529,381 559,123 510,151 529,990 446,435 392,453 397,675 4.88%
PBT -796 -3,593 -15,016 18,136 17,841 15,932 22,569 -
Tax -3,425 -2,072 2,955 -1,662 -3,981 -5,583 -6,262 -9.56%
NP -4,221 -5,665 -12,061 16,474 13,860 10,349 16,307 -
-
NP to SH -4,221 -5,668 -12,071 16,467 13,861 10,349 16,307 -
-
Tax Rate - - - 9.16% 22.31% 35.04% 27.75% -
Total Cost 533,602 564,788 522,212 513,516 432,575 382,104 381,368 5.75%
-
Net Worth 250,732 260,775 292,299 311,520 248,000 318,767 292,099 -2.51%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 16,782 9,854 21,624 19,101 17,670 18,524 17,797 -0.97%
Div Payout % 0.00% 0.00% 0.00% 116.00% 127.48% 179.00% 109.14% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 250,732 260,775 292,299 311,520 248,000 318,767 292,099 -2.51%
NOSH 152,885 152,500 157,999 152,549 124,000 139,200 127,000 3.13%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -0.80% -1.01% -2.36% 3.11% 3.10% 2.64% 4.10% -
ROE -1.68% -2.17% -4.13% 5.29% 5.59% 3.25% 5.58% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 346.26 366.64 322.88 347.42 360.03 281.93 313.13 1.68%
EPS -2.76 -3.72 -7.64 10.79 11.18 7.43 12.84 -
DPS 11.00 6.46 13.69 12.52 14.25 13.31 14.00 -3.93%
NAPS 1.64 1.71 1.85 2.0421 2.00 2.29 2.30 -5.47%
Adjusted Per Share Value based on latest NOSH - 152,549
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 344.76 364.12 332.23 345.15 290.74 255.58 258.98 4.88%
EPS -2.75 -3.69 -7.86 10.72 9.03 6.74 10.62 -
DPS 10.93 6.42 14.08 12.44 11.51 12.06 11.59 -0.97%
NAPS 1.6329 1.6983 1.9036 2.0288 1.6151 2.076 1.9023 -2.51%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
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%
P/EPS -50.71 -35.52 -19.63 18.06 18.07 26.09 14.33 -
EY -1.97 -2.82 -5.09 5.54 5.53 3.83 6.98 -
DY 7.86 4.90 9.12 6.42 7.05 6.86 7.61 0.53%
P/NAPS 0.85 0.77 0.81 0.95 1.01 0.85 0.80 1.01%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
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%
P/EPS -60.13 -37.94 -18.98 17.88 18.07 27.57 14.41 -
EY -1.66 -2.64 -5.27 5.59 5.53 3.63 6.94 -
DY 6.63 4.58 9.44 6.49 7.05 6.49 7.57 -2.18%
P/NAPS 1.01 0.82 0.78 0.95 1.01 0.90 0.80 3.95%

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