[YHS] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
25-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -2371.66%
YoY- -163.4%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 561,596 605,880 476,579 489,390 494,452 528,348 517,687 5.58%
PBT 4,432 8,208 -20,104 -17,809 -5,744 12,444 31,593 -73.03%
Tax -1,806 -3,296 6,507 6,598 5,298 5,328 -7,222 -60.34%
NP 2,626 4,912 -13,597 -11,210 -446 17,772 24,371 -77.38%
-
NP to SH 2,606 4,896 -13,601 -11,221 -454 17,764 24,366 -77.49%
-
Tax Rate 40.75% 40.16% - - - -42.82% 22.86% -
Total Cost 558,970 600,968 490,176 500,601 494,898 510,576 493,316 8.69%
-
Net Worth 283,594 292,229 291,886 296,041 309,037 326,096 324,452 -8.58%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 15,329 - 21,394 10,182 15,133 - 17,953 -10.00%
Div Payout % 588.24% - 0.00% 0.00% 0.00% - 73.68% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 283,594 292,229 291,886 296,041 309,037 326,096 324,452 -8.58%
NOSH 153,294 152,999 152,820 152,740 151,333 126,885 128,242 12.64%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 0.47% 0.81% -2.85% -2.29% -0.09% 3.36% 4.71% -
ROE 0.92% 1.68% -4.66% -3.79% -0.15% 5.45% 7.51% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 366.35 396.00 311.86 320.41 326.73 416.40 403.68 -6.26%
EPS 1.70 3.20 -8.90 -7.35 -0.30 14.00 19.00 -80.02%
DPS 10.00 0.00 14.00 6.67 10.00 0.00 14.00 -20.11%
NAPS 1.85 1.91 1.91 1.9382 2.0421 2.57 2.53 -18.85%
Adjusted Per Share Value based on latest NOSH - 152,779
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 365.74 394.57 310.37 318.71 322.01 344.08 337.14 5.58%
EPS 1.70 3.19 -8.86 -7.31 -0.30 11.57 15.87 -77.47%
DPS 9.98 0.00 13.93 6.63 9.86 0.00 11.69 -10.01%
NAPS 1.8469 1.9031 1.9009 1.9279 2.0126 2.1237 2.113 -8.59%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.50 1.56 1.77 1.81 1.95 2.40 2.17 -
P/RPS 0.41 0.39 0.57 0.56 0.60 0.58 0.54 -16.78%
P/EPS 88.24 48.75 -19.89 -24.64 -650.00 17.14 11.42 291.32%
EY 1.13 2.05 -5.03 -4.06 -0.15 5.83 8.76 -74.50%
DY 6.67 0.00 7.91 3.68 5.13 0.00 6.45 2.26%
P/NAPS 0.81 0.82 0.93 0.93 0.95 0.93 0.86 -3.91%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 31/07/08 22/04/08 19/03/08 25/10/07 25/07/07 03/05/07 31/01/07 -
Price 1.45 1.66 1.55 1.90 1.93 2.46 2.47 -
P/RPS 0.40 0.42 0.50 0.59 0.59 0.59 0.61 -24.54%
P/EPS 85.29 51.88 -17.42 -25.86 -643.33 17.57 13.00 250.86%
EY 1.17 1.93 -5.74 -3.87 -0.16 5.69 7.69 -71.53%
DY 6.90 0.00 9.03 3.51 5.18 0.00 5.67 13.99%
P/NAPS 0.78 0.87 0.81 0.98 0.95 0.96 0.98 -14.12%

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