[YHS] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
30-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 62.23%
YoY- -606.06%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 604,840 546,041 545,066 542,170 515,328 568,836 573,968 3.55%
PBT 31,364 -7,038 -9,460 -11,982 -35,644 4,614 5,657 213.58%
Tax -8,904 -4,041 -3,277 -1,204 732 -2,373 -2,548 130.45%
NP 22,460 -11,079 -12,737 -13,186 -34,912 2,241 3,109 274.15%
-
NP to SH 22,460 -11,079 -12,740 -13,188 -34,916 2,229 3,089 275.76%
-
Tax Rate 28.39% - - - - 51.43% 45.04% -
Total Cost 582,380 557,120 557,803 555,356 550,240 566,595 570,858 1.34%
-
Net Worth 259,504 251,910 254,901 261,012 260,338 267,479 278,039 -4.49%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 13,657 6,105 9,158 - 16,346 10,297 -
Div Payout % - 0.00% 0.00% 0.00% - 733.33% 333.33% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 259,504 251,910 254,901 261,012 260,338 267,479 278,039 -4.49%
NOSH 151,756 151,753 152,635 152,638 153,140 148,600 154,466 -1.17%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 3.71% -2.03% -2.34% -2.43% -6.77% 0.39% 0.54% -
ROE 8.65% -4.40% -5.00% -5.05% -13.41% 0.83% 1.11% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 398.56 359.82 357.10 355.20 336.51 382.80 371.58 4.78%
EPS 14.80 -7.26 -8.35 -8.64 -22.80 1.50 2.00 280.20%
DPS 0.00 9.00 4.00 6.00 0.00 11.00 6.67 -
NAPS 1.71 1.66 1.67 1.71 1.70 1.80 1.80 -3.36%
Adjusted Per Share Value based on latest NOSH - 152,500
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 393.90 355.61 354.97 353.08 335.60 370.45 373.79 3.55%
EPS 14.63 -7.22 -8.30 -8.59 -22.74 1.45 2.01 276.03%
DPS 0.00 8.89 3.98 5.96 0.00 10.65 6.71 -
NAPS 1.69 1.6405 1.66 1.6998 1.6954 1.7419 1.8107 -4.49%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.34 1.40 1.36 1.32 1.05 1.26 1.32 -
P/RPS 0.34 0.39 0.38 0.37 0.31 0.33 0.36 -3.74%
P/EPS 9.05 -19.18 -16.29 -15.28 -4.61 84.00 66.00 -73.44%
EY 11.04 -5.21 -6.14 -6.55 -21.71 1.19 1.52 275.49%
DY 0.00 6.43 2.94 4.55 0.00 8.73 5.05 -
P/NAPS 0.78 0.84 0.81 0.77 0.62 0.70 0.73 4.51%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 22/04/10 10/02/10 28/10/09 30/07/09 23/04/09 17/02/09 23/10/08 -
Price 1.38 1.31 1.40 1.41 1.30 1.19 1.11 -
P/RPS 0.35 0.36 0.39 0.40 0.39 0.31 0.30 10.83%
P/EPS 9.32 -17.94 -16.77 -16.32 -5.70 79.33 55.50 -69.59%
EY 10.72 -5.57 -5.96 -6.13 -17.54 1.26 1.80 228.91%
DY 0.00 6.87 2.86 4.26 0.00 9.24 6.01 -
P/NAPS 0.81 0.79 0.84 0.82 0.76 0.66 0.62 19.52%

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