[YHS] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
22-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 129.47%
YoY- 142.27%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 546,024 472,625 568,419 546,198 495,962 520,721 439,465 3.68%
PBT 33,118 10,102 9,715 -6,349 -21,163 25,660 17,458 11.25%
Tax -7,594 -4,263 -6,450 -1,366 4,351 -3,403 -4,019 11.17%
NP 25,524 5,839 3,265 -7,715 -16,812 22,257 13,439 11.27%
-
NP to SH 25,520 5,834 3,265 -7,724 -16,818 22,251 13,441 11.26%
-
Tax Rate 22.93% 42.20% 66.39% - - 13.26% 23.02% -
Total Cost 520,500 466,786 565,154 553,913 512,774 498,464 426,026 3.39%
-
Net Worth 274,844 262,540 259,504 260,338 292,229 253,771 321,845 -2.59%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 18,315 21,198 13,713 13,179 21,352 17,674 18,430 -0.10%
Div Payout % 71.77% 363.37% 420.00% 0.00% 0.00% 79.43% 137.12% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 274,844 262,540 259,504 260,338 292,229 253,771 321,845 -2.59%
NOSH 152,691 152,640 151,756 153,140 152,999 126,885 128,568 2.90%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 4.67% 1.24% 0.57% -1.41% -3.39% 4.27% 3.06% -
ROE 9.29% 2.22% 1.26% -2.97% -5.76% 8.77% 4.18% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 357.60 309.63 374.56 356.66 324.16 410.39 341.81 0.75%
EPS 16.71 3.82 2.15 -5.04 -10.99 17.54 10.45 8.12%
DPS 12.00 14.00 9.00 8.61 14.00 13.93 14.34 -2.92%
NAPS 1.80 1.72 1.71 1.70 1.91 2.00 2.5033 -5.34%
Adjusted Per Share Value based on latest NOSH - 151,756
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 355.59 307.79 370.18 355.71 322.99 339.12 286.20 3.68%
EPS 16.62 3.80 2.13 -5.03 -10.95 14.49 8.75 11.27%
DPS 11.93 13.81 8.93 8.58 13.91 11.51 12.00 -0.09%
NAPS 1.7899 1.7098 1.69 1.6954 1.9031 1.6527 2.096 -2.59%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.60 1.52 1.34 1.05 1.56 2.40 2.05 -
P/RPS 0.73 0.49 0.36 0.29 0.48 0.58 0.60 3.31%
P/EPS 15.56 39.77 62.28 -20.82 -14.19 13.69 19.61 -3.77%
EY 6.43 2.51 1.61 -4.80 -7.05 7.31 5.10 3.93%
DY 4.62 9.21 6.72 8.20 8.97 5.80 6.99 -6.66%
P/NAPS 1.44 0.88 0.78 0.62 0.82 1.20 0.82 9.82%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/04/12 26/04/11 22/04/10 23/04/09 22/04/08 03/05/07 13/06/06 -
Price 2.88 1.65 1.38 1.30 1.66 2.46 1.99 -
P/RPS 0.81 0.53 0.37 0.36 0.51 0.60 0.58 5.71%
P/EPS 17.23 43.17 64.14 -25.77 -15.10 14.03 19.04 -1.64%
EY 5.80 2.32 1.56 -3.88 -6.62 7.13 5.25 1.67%
DY 4.17 8.48 6.52 6.62 8.43 5.66 7.20 -8.69%
P/NAPS 1.60 0.96 0.81 0.76 0.87 1.23 0.79 12.46%

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