[YHS] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
19-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -608.26%
YoY- -155.82%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 472,214 546,041 568,836 476,579 517,542 428,878 373,247 3.99%
PBT 7,660 -7,037 4,614 -20,104 31,593 16,117 17,386 -12.76%
Tax -3,842 -4,041 -2,373 6,507 -7,222 -3,612 -5,933 -6.98%
NP 3,818 -11,078 2,241 -13,597 24,371 12,505 11,453 -16.72%
-
NP to SH 3,817 -11,079 2,229 -13,601 24,366 12,508 11,453 -16.72%
-
Tax Rate 50.16% - 51.43% - 22.86% 22.41% 34.13% -
Total Cost 468,396 557,119 566,595 490,176 493,171 416,373 361,794 4.39%
-
Net Worth 250,006 252,817 158,399 291,274 322,560 312,248 295,549 -2.74%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 21,198 13,713 13,179 21,352 17,674 18,430 17,914 2.84%
Div Payout % 555.38% 0.00% 591.30% 0.00% 72.54% 147.35% 156.42% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 250,006 252,817 158,399 291,274 322,560 312,248 295,549 -2.74%
NOSH 150,606 152,300 87,999 152,499 127,494 127,448 128,499 2.67%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 0.81% -2.03% 0.39% -2.85% 4.71% 2.92% 3.07% -
ROE 1.53% -4.38% 1.41% -4.67% 7.55% 4.01% 3.88% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 313.54 358.53 646.40 312.51 405.93 336.51 290.46 1.28%
EPS 2.53 -7.27 2.53 -8.92 19.11 9.81 8.91 -18.91%
DPS 14.00 9.00 14.98 14.00 13.86 14.46 14.00 0.00%
NAPS 1.66 1.66 1.80 1.91 2.53 2.45 2.30 -5.28%
Adjusted Per Share Value based on latest NOSH - 152,499
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 307.53 355.61 370.45 310.37 337.05 279.30 243.07 3.99%
EPS 2.49 -7.22 1.45 -8.86 15.87 8.15 7.46 -16.70%
DPS 13.81 8.93 8.58 13.91 11.51 12.00 11.67 2.84%
NAPS 1.6281 1.6465 1.0316 1.8969 2.1007 2.0335 1.9247 -2.74%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.47 1.40 1.26 1.77 2.17 2.00 1.97 -
P/RPS 0.47 0.39 0.19 0.57 0.53 0.59 0.68 -5.96%
P/EPS 58.00 -19.25 49.74 -19.85 11.35 20.38 22.10 17.43%
EY 1.72 -5.20 2.01 -5.04 8.81 4.91 4.52 -14.86%
DY 9.52 6.43 11.89 7.91 6.39 7.23 7.11 4.98%
P/NAPS 0.89 0.84 0.70 0.93 0.86 0.82 0.86 0.57%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 17/02/11 10/02/10 17/02/09 19/03/08 31/01/07 21/02/06 16/02/05 -
Price 1.51 1.31 1.19 1.55 2.47 1.99 2.00 -
P/RPS 0.48 0.37 0.18 0.50 0.61 0.59 0.69 -5.86%
P/EPS 59.58 -18.01 46.98 -17.38 12.92 20.28 22.44 17.66%
EY 1.68 -5.55 2.13 -5.75 7.74 4.93 4.46 -15.01%
DY 9.27 6.87 12.59 9.03 5.61 7.27 7.00 4.79%
P/NAPS 0.91 0.79 0.66 0.81 0.98 0.81 0.87 0.75%

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