[YHS] YoY TTM Result on 31-Mar-2007 [#1]

Stock

[YHS] YEO HIAP SENG (M) BHD

Announcement Date

03-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- -8.68%

YoY- 65.55%

Quarter Report

YHS Q1 2007 Financial Results.pdf

Latest QR

Upcoming QR

YHS's Result

YHS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	568,419	546,198	495,962	520,721	439,465	386,830	405,732	5.77%
YoY %	4.07%	10.13%	-4.75%	18.49%	13.61%	-4.66%	-	-
Horiz. %	140.10%	134.62%	122.24%	128.34%	108.31%	95.34%	100.00%	-
PBT	9,715	-6,349	-21,163	25,660	17,458	19,423	23,611	-13.75%
YoY %	253.02%	70.00%	-182.47%	46.98%	-10.12%	-17.74%	-	-
Horiz. %	41.15%	-26.89%	-89.63%	108.68%	73.94%	82.26%	100.00%	-
Tax	-6,450	-1,366	4,351	-3,403	-4,019	-6,595	-5,997	1.22%
YoY %	-372.18%	-131.40%	227.86%	15.33%	39.06%	-9.97%	-	-
Horiz. %	107.55%	22.78%	-72.55%	56.75%	67.02%	109.97%	100.00%	-
NP	3,265	-7,715	-16,812	22,257	13,439	12,828	17,614	-24.48%
YoY %	142.32%	54.11%	-175.54%	65.62%	4.76%	-27.17%	-	-
Horiz. %	18.54%	-43.80%	-95.45%	126.36%	76.30%	72.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,265	-7,724	-16,818	22,251	13,441	12,828	17,614	-24.48%
YoY %	142.27%	54.07%	-175.58%	65.55%	4.78%	-27.17%	-	-
Horiz. %	18.54%	-43.85%	-95.48%	126.33%	76.31%	72.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	66.39%	-	-	13.26%	23.02%	33.95%	25.40%	-
YoY %	0.00%	-	-	-42.40%	-32.19%	33.66%	-	-
Horiz. %	261.38%	-	-	52.20%	90.63%	133.66%	100.00%	-
Total Cost	565,154	553,913	512,774	498,464	426,026	374,002	388,118	6.46%
YoY %	2.03%	8.02%	2.87%	17.00%	13.91%	-3.64%	-	-
Horiz. %	145.61%	142.72%	132.12%	128.43%	109.77%	96.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	259,504	260,338	292,229	253,771	321,845	300,265	301,221	-2.45%
YoY %	-0.32%	-10.91%	15.15%	-21.15%	7.19%	-0.32%	-	-
Horiz. %	86.15%	86.43%	97.01%	84.25%	106.85%	99.68%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	13,713	13,179	21,352	17,674	18,430	17,914	17,850	-4.29%
YoY %	4.05%	-38.28%	20.81%	-4.10%	2.88%	0.36%	-	-
Horiz. %	76.82%	73.83%	119.62%	99.01%	103.25%	100.36%	100.00%	-
Div Payout %	420.00%	0.00%	0.00%	79.43%	137.12%	139.66%	101.34%	-
YoY %	0.00%	0.00%	0.00%	-42.07%	-1.82%	37.81%	-	-
Horiz. %	414.45%	0.00%	0.00%	78.38%	135.31%	137.81%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	259,504	260,338	292,229	253,771	321,845	300,265	301,221	-2.45%
YoY %	-0.32%	-10.91%	15.15%	-21.15%	7.19%	-0.32%	-	-
Horiz. %	86.15%	86.43%	97.01%	84.25%	106.85%	99.68%	100.00%	-
NOSH	151,756	153,140	152,999	126,885	128,568	127,772	128,727	2.77%
YoY %	-0.90%	0.09%	20.58%	-1.31%	0.62%	-0.74%	-	-
Horiz. %	117.89%	118.96%	118.86%	98.57%	99.88%	99.26%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	0.57%	-1.41%	-3.39%	4.27%	3.06%	3.32%	4.34%	-
YoY %	140.43%	58.41%	-179.39%	39.54%	-7.83%	-23.50%	-	-
Horiz. %	13.13%	-32.49%	-78.11%	98.39%	70.51%	76.50%	100.00%	-
ROE	1.26%	-2.97%	-5.76%	8.77%	4.18%	4.27%	5.85%	-
YoY %	142.42%	48.44%	-165.68%	109.81%	-2.11%	-27.01%	-	-
Horiz. %	21.54%	-50.77%	-98.46%	149.91%	71.45%	72.99%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	374.56	356.66	324.16	410.39	341.81	302.75	315.19	2.91%
YoY %	5.02%	10.03%	-21.01%	20.06%	12.90%	-3.95%	-	-
Horiz. %	118.84%	113.16%	102.85%	130.20%	108.45%	96.05%	100.00%	-
EPS	2.15	-5.04	-10.99	17.54	10.45	10.04	13.68	-26.52%
YoY %	142.66%	54.14%	-162.66%	67.85%	4.08%	-26.61%	-	-
Horiz. %	15.72%	-36.84%	-80.34%	128.22%	76.39%	73.39%	100.00%	-
DPS	9.00	8.61	14.00	13.93	14.34	14.02	14.00	-7.09%
YoY %	4.53%	-38.50%	0.50%	-2.86%	2.28%	0.14%	-	-
Horiz. %	64.29%	61.50%	100.00%	99.50%	102.43%	100.14%	100.00%	-
NAPS	1.71	1.70	1.91	2.00	2.5033	2.35	2.34	-5.09%
YoY %	0.59%	-10.99%	-4.50%	-20.11%	6.52%	0.43%	-	-
Horiz. %	73.08%	72.65%	81.62%	85.47%	106.98%	100.43%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 126,885
RPS	370.18	355.71	322.99	339.12	286.20	251.92	264.23	5.77%
YoY %	4.07%	10.13%	-4.76%	18.49%	13.61%	-4.66%	-	-
Horiz. %	140.10%	134.62%	122.24%	128.34%	108.31%	95.34%	100.00%	-
EPS	2.13	-5.03	-10.95	14.49	8.75	8.35	11.47	-24.45%
YoY %	142.35%	54.06%	-175.57%	65.60%	4.79%	-27.20%	-	-
Horiz. %	18.57%	-43.85%	-95.47%	126.33%	76.29%	72.80%	100.00%	-
DPS	8.93	8.58	13.91	11.51	12.00	11.67	11.63	-4.30%
YoY %	4.08%	-38.32%	20.85%	-4.08%	2.83%	0.34%	-	-
Horiz. %	76.78%	73.77%	119.60%	98.97%	103.18%	100.34%	100.00%	-
NAPS	1.69	1.6954	1.9031	1.6527	2.096	1.9555	1.9617	-2.45%
YoY %	-0.32%	-10.91%	15.15%	-21.15%	7.18%	-0.32%	-	-
Horiz. %	86.15%	86.43%	97.01%	84.25%	106.85%	99.68%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	1.34	1.05	1.56	2.40	2.05	2.00	2.02	-
P/RPS	0.36	0.29	0.48	0.58	0.60	0.66	0.64	-9.13%
YoY %	24.14%	-39.58%	-17.24%	-3.33%	-9.09%	3.12%	-	-
Horiz. %	56.25%	45.31%	75.00%	90.62%	93.75%	103.12%	100.00%	-
P/EPS	62.28	-20.82	-14.19	13.69	19.61	19.92	14.76	27.10%
YoY %	399.14%	-46.72%	-203.65%	-30.19%	-1.56%	34.96%	-	-
Horiz. %	421.95%	-141.06%	-96.14%	92.75%	132.86%	134.96%	100.00%	-
EY	1.61	-4.80	-7.05	7.31	5.10	5.02	6.77	-21.27%
YoY %	133.54%	31.91%	-196.44%	43.33%	1.59%	-25.85%	-	-
Horiz. %	23.78%	-70.90%	-104.14%	107.98%	75.33%	74.15%	100.00%	-
DY	6.72	8.20	8.97	5.80	6.99	7.01	6.93	-0.51%
YoY %	-18.05%	-8.58%	54.66%	-17.02%	-0.29%	1.15%	-	-
Horiz. %	96.97%	118.33%	129.44%	83.69%	100.87%	101.15%	100.00%	-
P/NAPS	0.78	0.62	0.82	1.20	0.82	0.85	0.86	-1.61%
YoY %	25.81%	-24.39%	-31.67%	46.34%	-3.53%	-1.16%	-	-
Horiz. %	90.70%	72.09%	95.35%	139.53%	95.35%	98.84%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	22/04/10	23/04/09	22/04/08	03/05/07	13/06/06	27/04/05	23/04/04	-
Price	1.38	1.30	1.66	2.46	1.99	2.00	2.04	-
P/RPS	0.37	0.36	0.51	0.60	0.58	0.66	0.65	-8.95%
YoY %	2.78%	-29.41%	-15.00%	3.45%	-12.12%	1.54%	-	-
Horiz. %	56.92%	55.38%	78.46%	92.31%	89.23%	101.54%	100.00%	-
P/EPS	64.14	-25.77	-15.10	14.03	19.04	19.92	14.91	27.51%
YoY %	348.89%	-70.66%	-207.63%	-26.31%	-4.42%	33.60%	-	-
Horiz. %	430.18%	-172.84%	-101.27%	94.10%	127.70%	133.60%	100.00%	-
EY	1.56	-3.88	-6.62	7.13	5.25	5.02	6.71	-21.57%
YoY %	140.21%	41.39%	-192.85%	35.81%	4.58%	-25.19%	-	-
Horiz. %	23.25%	-57.82%	-98.66%	106.26%	78.24%	74.81%	100.00%	-
DY	6.52	6.62	8.43	5.66	7.20	7.01	6.86	-0.84%
YoY %	-1.51%	-21.47%	48.94%	-21.39%	2.71%	2.19%	-	-
Horiz. %	95.04%	96.50%	122.89%	82.51%	104.96%	102.19%	100.00%	-
P/NAPS	0.81	0.76	0.87	1.23	0.79	0.85	0.87	-1.18%
YoY %	6.58%	-12.64%	-29.27%	55.70%	-7.06%	-2.30%	-	-
Horiz. %	93.10%	87.36%	100.00%	141.38%	90.80%	97.70%	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