YEO HIAP SENG (M) BHD

KLSE (MYR): YHS (4642)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

3.58

Today's Change

0.00 (0.00%)

Day's Change

0.00 - 0.00

Trading Volume

0

Financial

Show?
Last 10 FY Result
AQR T4Q 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 613,505 579,565 534,297 472,214 546,041 568,836 476,579 517,687 418,911 373,243 408,629 446,196 2.02%
PBT 21,606 23,221 32,487 7,660 -7,038 4,614 -20,104 31,593 16,117 17,380 24,091 16,485 7.82%
Tax -8,480 -8,416 -7,499 -3,842 -4,041 -2,373 6,507 -7,222 -3,611 -5,925 -5,992 -2,377 13.60%
NP 13,126 14,805 24,988 3,818 -11,079 2,241 -13,597 24,371 12,506 11,455 18,099 14,108 6.55%
-
NP to SH 13,121 14,802 24,983 3,817 -11,079 2,229 -13,601 24,366 12,507 11,455 18,099 14,108 6.55%
-
Tax Rate 39.25% 36.24% 23.08% 50.16% - 51.43% - 22.86% 22.40% 34.09% 24.87% 14.42% -
Total Cost 600,378 564,760 509,309 468,396 557,120 566,595 490,176 493,316 406,405 361,788 390,530 432,088 1.84%
-
Net Worth 276,587 277,930 264,184 253,581 251,910 267,479 291,886 324,452 312,674 296,028 295,231 288,572 -0.97%
Dividend
AQR T4Q 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 13,738 18,324 21,386 13,657 16,346 21,394 17,953 17,867 18,019 17,970 10,901 5.93%
Div Payout % - 92.81% 73.35% 560.29% 0.00% 733.33% 0.00% 73.68% 142.86% 157.30% 99.29% 77.27% -
Equity
AQR T4Q 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 276,587 277,930 264,184 253,581 251,910 267,479 291,886 324,452 312,674 296,028 295,231 288,572 -0.97%
NOSH 152,810 153,552 152,707 152,760 151,753 148,600 152,820 128,242 127,622 128,707 128,361 128,254 1.95%
Ratio Analysis
AQR T4Q 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 2.14% 2.55% 4.68% 0.81% -2.03% 0.39% -2.85% 4.71% 2.99% 3.07% 4.43% 3.16% -
ROE 4.74% 5.33% 9.46% 1.51% -4.40% 0.83% -4.66% 7.51% 4.00% 3.87% 6.13% 4.89% -
Per Share
AQR T4Q 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 401.48 377.44 349.88 309.12 359.82 382.80 311.86 403.68 328.24 289.99 318.34 347.90 0.06%
EPS 8.59 9.64 16.36 2.50 -7.26 1.50 -8.90 19.00 9.80 8.90 14.10 11.00 4.50%
DPS 0.00 9.00 12.00 14.00 9.00 11.00 14.00 14.00 14.00 14.00 14.00 8.50 3.90%
NAPS 1.81 1.81 1.73 1.66 1.66 1.80 1.91 2.53 2.45 2.30 2.30 2.25 -2.87%
Adjusted Per Share Value based on latest NOSH - 152,810
AQR T4Q 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 399.54 377.44 347.96 307.53 355.61 370.45 310.37 337.14 272.81 243.07 266.12 290.58 2.02%
EPS 8.55 9.64 16.27 2.49 -7.22 1.45 -8.86 15.87 8.15 7.46 11.79 9.19 6.54%
DPS 0.00 9.00 11.93 13.93 8.89 10.65 13.93 11.69 11.64 11.73 11.70 7.10 5.93%
NAPS 1.8013 1.81 1.7205 1.6514 1.6405 1.7419 1.9009 2.113 2.0363 1.9279 1.9227 1.8793 -0.97%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 28/09/12 28/09/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 3.54 3.54 1.92 1.47 1.40 1.26 1.77 2.17 2.00 1.97 1.79 1.47 -
P/RPS 0.88 0.94 0.55 0.48 0.39 0.33 0.57 0.54 0.61 0.68 0.56 0.42 3.03%
P/EPS 41.23 36.72 11.74 58.83 -19.18 84.00 -19.89 11.42 20.41 22.13 12.70 13.36 -1.42%
EY 2.43 2.72 8.52 1.70 -5.21 1.19 -5.03 8.76 4.90 4.52 7.88 7.48 1.45%
DY 0.00 2.54 6.25 9.52 6.43 8.73 7.91 6.45 7.00 7.11 7.82 5.78 0.87%
P/NAPS 1.96 1.96 1.11 0.89 0.84 0.70 0.93 0.86 0.82 0.86 0.78 0.65 6.12%
Price Multiplier on Announcement Date
AQR T4Q 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 01/11/12 01/11/12 20/02/12 17/02/11 10/02/10 17/02/09 19/03/08 31/01/07 21/02/06 16/02/05 12/02/04 27/02/03 -
Price 3.55 3.55 2.21 1.51 1.31 1.19 1.55 2.47 1.99 2.00 2.00 1.43 -
P/RPS 0.88 0.94 0.63 0.49 0.36 0.31 0.50 0.61 0.61 0.69 0.63 0.41 4.88%
P/EPS 41.34 36.83 13.51 60.43 -17.94 79.33 -17.42 13.00 20.31 22.47 14.18 13.00 0.42%
EY 2.42 2.72 7.40 1.65 -5.57 1.26 -5.74 7.69 4.92 4.45 7.05 7.69 -0.42%
DY 0.00 2.54 5.43 9.27 6.87 9.24 9.03 5.67 7.04 7.00 7.00 5.94 -0.99%
P/NAPS 1.96 1.96 1.28 0.91 0.79 0.66 0.81 0.98 0.81 0.87 0.87 0.64 8.00%

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
1 person likes this. Showing 17 of 17 comments

Kdk Koh

i have buy it~ have any suggest for me? tq very much~

2012-05-13 03:52

kenlee

what price?

2012-05-14 14:48

hw0706

3.90

2012-05-22 16:20

hw0706

YHS is very under-owned by the institutional funds, given its
defensive attributes, a strong F&B franchise and a well articulated
expansion strategy, valuation re-rating looks imminent.(Am research)

2012-05-22 16:34

hw0706

We came back from a meeting with management with a positive view on Yeo Hiap Seng
(Malaysia) (“YHS”). We reckon that the company, whose name is a famous household brand, is now a potential turnaround story that could be worth following. The main catalyst is that YHS is likely to do well under the helm of a new management and CEO, who has lined up
a more aggressive growth direction for the company. The change in its business model is starting to shape up its earnings turnaround story with 2011 being the turning point and the current year likely to ride on the strong momentum going forward. The company has also a history of paying steady dividends with attractive yields of around 5%-7%.

Right model showing the right numbers. The recent changes in
management, which also saw a new CEO taking the helm, has seen the
new leadership embarking on several initiatives to enhance and grow the
company’s profitability. The company is presently undergoing a business
model restructuring by focusing back on its traditionally strong YHS’s
core brands and products such as Asian soft drinks (ASD), Cintan,
Justea, SoyRich and H-Two-O. Focusing on profitability and the right
product, management has successfully cut down its excessive products
range from over 200 stock-keeping units (SKU) to just 100 and is
correctly targeting only 40 SKU which gives it the highest profitability.

2012-05-23 08:09

hw0706

The Board of Directors of Yeo Hiap Seng (Malaysia) Berhad (“YHSM” or the “Company”) wishes to announce that Bursa Malaysia Securities Berhad has approved its request for suspension of trading in the securities of the Company until 5.00 p.m. on 31 May 2012.

The request for suspension is in view of the pending release of an announcement relating to a material corporate exercise.

This announcement is dated 28 May 2012.

2012-05-29 09:03

hw0706

The Proposed SCR will be funded by way of a loan from YHSS and/or financing facilities
to be obtained by YHSM from financial institution(s). Any loan made by YHSS to YHSM
pursuant to the Proposed SCR will be funded from YHSL and/or its subsidiary’s internal
resources. The consideration for the Proposed SCR will be satisfied entirely by the
Proposed Cash Amount of RM3.60 per YHSM Share.

2012-05-30 22:03

hw0706

a price-to-book ratio of approximately 2.08 times and 2.00 times based on the
audited consolidated net assets (“NA”) per share of YHSM of RM1.73 as at 31
December 2011 and the unaudited consolidated NA per share of YHSM of
RM1.80 as at 31 March 2012 respectively;

2012-05-30 22:04

hw0706

Privatise at RM3.60

2012-05-31 09:40

wong joyce

hold or sell...i buy at@3.11...

2012-05-31 15:24

hw0706

I buy when is way below the 1.60 level. So will wait.

2012-06-20 09:10

datuk

HW0706.....good move!!! The stock is still trending up!

2012-06-20 09:12

Kdk Koh

now hold or sell better?i buy at rm3

2012-06-24 04:12

hw0706

THURSDAY IS THE DATELINE TO SUBMIT THE PROXY FORM. SEE CAN UP TO 3.60

2012-09-21 19:46

hw0706

already privatise at 3.60

2012-09-29 14:38

HJey

Yes, privatised. A good business and market leader position in non-carbonated drink

2014-05-02 17:16

Destiny

Hello, may i know that how much RM this time to buy one unit of bond. Thanks.

2015-03-15 10:39

Post a Comment