[YHS] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
01-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -32.43%
YoY- -24.18%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 579,565 516,375 507,941 547,160 540,012 512,971 485,209 3.00%
PBT 23,221 27,167 6,022 -6,724 -2,504 293 22,121 0.81%
Tax -8,416 -7,638 -3,230 -2,920 -353 2,391 -5,149 8.52%
NP 14,805 19,529 2,792 -9,644 -2,857 2,684 16,972 -2.24%
-
NP to SH 14,802 19,523 2,793 -9,644 -2,868 2,676 16,970 -2.25%
-
Tax Rate 36.24% 28.11% 53.64% - - -816.04% 23.28% -
Total Cost 564,760 496,846 505,149 556,804 542,869 510,287 468,237 3.17%
-
Net Worth 277,930 256,339 250,765 254,976 260,742 296,117 254,636 1.46%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 13,738 18,132 16,782 9,854 21,624 19,101 17,670 -4.10%
Div Payout % 92.81% 92.88% 600.87% 0.00% 0.00% 713.82% 104.13% -
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 277,930 256,339 250,765 254,976 260,742 296,117 254,636 1.46%
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 2.55% 3.78% 0.55% -1.76% -0.53% 0.52% 3.50% -
ROE 5.33% 7.62% 1.11% -3.78% -1.10% 0.90% 6.66% -
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 377.44 338.42 332.19 358.37 372.79 335.76 381.10 -0.16%
EPS 9.64 12.80 1.83 -6.32 -1.98 1.75 13.33 -5.25%
DPS 9.00 12.00 11.00 6.45 14.93 12.50 13.88 -6.95%
NAPS 1.81 1.68 1.64 1.67 1.80 1.9382 2.00 -1.64%
Adjusted Per Share Value based on latest NOSH - 153,552
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 377.44 336.29 330.79 356.33 351.68 334.07 315.99 3.00%
EPS 9.64 12.71 1.82 -6.28 -1.87 1.74 11.05 -2.24%
DPS 9.00 11.81 10.93 6.42 14.08 12.44 11.51 -4.01%
NAPS 1.81 1.6694 1.6331 1.6605 1.6981 1.9284 1.6583 1.46%
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 0.94 0.50 0.44 0.38 0.35 0.54 0.53 10.01%
P/EPS 36.72 13.21 80.48 -21.53 -66.67 103.34 15.08 15.97%
EY 2.72 7.57 1.24 -4.64 -1.50 0.97 6.63 -13.78%
DY 2.54 7.10 7.48 4.75 11.31 6.91 6.90 -15.32%
P/NAPS 1.96 1.01 0.90 0.81 0.73 0.93 1.01 11.67%
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 0.94 0.51 0.46 0.39 0.30 0.57 0.52 10.36%
P/EPS 36.83 13.36 84.31 -22.16 -56.06 108.48 15.01 16.12%
EY 2.72 7.48 1.19 -4.51 -1.78 0.92 6.66 -13.85%
DY 2.54 7.02 7.14 4.61 13.45 6.58 6.94 -15.41%
P/NAPS 1.96 1.02 0.94 0.84 0.62 0.98 1.00 11.85%

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