[YHS] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
23-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 18.55%
YoY- 127.53%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 542,170 515,328 568,836 573,968 561,596 605,880 476,579 8.98%
PBT -11,982 -35,644 4,614 5,657 4,432 8,208 -20,104 -29.20%
Tax -1,204 732 -2,373 -2,548 -1,806 -3,296 6,507 -
NP -13,186 -34,912 2,241 3,109 2,626 4,912 -13,597 -2.02%
-
NP to SH -13,188 -34,916 2,229 3,089 2,606 4,896 -13,601 -2.03%
-
Tax Rate - - 51.43% 45.04% 40.75% 40.16% - -
Total Cost 555,356 550,240 566,595 570,858 558,970 600,968 490,176 8.68%
-
Net Worth 261,012 260,338 267,479 278,039 283,594 292,229 291,886 -7.18%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 9,158 - 16,346 10,297 15,329 - 21,394 -43.23%
Div Payout % 0.00% - 733.33% 333.33% 588.24% - 0.00% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 261,012 260,338 267,479 278,039 283,594 292,229 291,886 -7.18%
NOSH 152,638 153,140 148,600 154,466 153,294 152,999 152,820 -0.07%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -2.43% -6.77% 0.39% 0.54% 0.47% 0.81% -2.85% -
ROE -5.05% -13.41% 0.83% 1.11% 0.92% 1.68% -4.66% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 355.20 336.51 382.80 371.58 366.35 396.00 311.86 9.07%
EPS -8.64 -22.80 1.50 2.00 1.70 3.20 -8.90 -1.95%
DPS 6.00 0.00 11.00 6.67 10.00 0.00 14.00 -43.18%
NAPS 1.71 1.70 1.80 1.80 1.85 1.91 1.91 -7.11%
Adjusted Per Share Value based on latest NOSH - 144,857
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 353.08 335.60 370.45 373.79 365.74 394.57 310.37 8.98%
EPS -8.59 -22.74 1.45 2.01 1.70 3.19 -8.86 -2.04%
DPS 5.96 0.00 10.65 6.71 9.98 0.00 13.93 -43.24%
NAPS 1.6998 1.6954 1.7419 1.8107 1.8469 1.9031 1.9009 -7.18%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.32 1.05 1.26 1.32 1.50 1.56 1.77 -
P/RPS 0.37 0.31 0.33 0.36 0.41 0.39 0.57 -25.05%
P/EPS -15.28 -4.61 84.00 66.00 88.24 48.75 -19.89 -16.13%
EY -6.55 -21.71 1.19 1.52 1.13 2.05 -5.03 19.26%
DY 4.55 0.00 8.73 5.05 6.67 0.00 7.91 -30.85%
P/NAPS 0.77 0.62 0.70 0.73 0.81 0.82 0.93 -11.83%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/07/09 23/04/09 17/02/09 23/10/08 31/07/08 22/04/08 19/03/08 -
Price 1.41 1.30 1.19 1.11 1.45 1.66 1.55 -
P/RPS 0.40 0.39 0.31 0.30 0.40 0.42 0.50 -13.83%
P/EPS -16.32 -5.70 79.33 55.50 85.29 51.88 -17.42 -4.25%
EY -6.13 -17.54 1.26 1.80 1.17 1.93 -5.74 4.48%
DY 4.26 0.00 9.24 6.01 6.90 0.00 9.03 -39.42%
P/NAPS 0.82 0.76 0.66 0.62 0.78 0.87 0.81 0.82%

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