[YHS] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
17-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -33.67%
YoY- 134.45%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 553,148 535,470 606,484 472,214 494,266 508,850 604,840 -5.77%
PBT 33,961 31,492 41,132 7,660 7,952 500 31,364 5.44%
Tax -7,257 -7,972 -10,588 -3,842 -2,196 28 -8,904 -12.73%
NP 26,704 23,520 30,544 3,818 5,756 528 22,460 12.21%
-
NP to SH 26,696 23,504 30,528 3,817 5,754 528 22,460 12.19%
-
Tax Rate 21.37% 25.31% 25.74% 50.16% 27.62% -5.60% 28.39% -
Total Cost 526,444 511,950 575,940 468,396 488,510 508,322 582,380 -6.50%
-
Net Worth 256,574 256,407 262,540 253,581 250,114 216,479 259,504 -0.75%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 6,108 9,157 - 21,386 10,167 13,199 - -
Div Payout % 22.88% 38.96% - 560.29% 176.68% 2,500.00% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 256,574 256,407 262,540 253,581 250,114 216,479 259,504 -0.75%
NOSH 152,723 152,623 152,640 152,760 152,508 131,999 151,756 0.42%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.83% 4.39% 5.04% 0.81% 1.16% 0.10% 3.71% -
ROE 10.40% 9.17% 11.63% 1.51% 2.30% 0.24% 8.65% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 362.19 350.84 397.33 309.12 324.09 385.49 398.56 -6.17%
EPS 17.48 15.40 20.00 2.50 3.77 0.40 14.80 11.72%
DPS 4.00 6.00 0.00 14.00 6.67 10.00 0.00 -
NAPS 1.68 1.68 1.72 1.66 1.64 1.64 1.71 -1.17%
Adjusted Per Share Value based on latest NOSH - 150,606
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 360.23 348.72 394.97 307.53 321.89 331.38 393.90 -5.77%
EPS 17.39 15.31 19.88 2.49 3.75 0.34 14.63 12.19%
DPS 3.98 5.96 0.00 13.93 6.62 8.60 0.00 -
NAPS 1.6709 1.6698 1.7098 1.6514 1.6289 1.4098 1.69 -0.75%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.69 1.68 1.52 1.47 1.47 1.40 1.34 -
P/RPS 0.47 0.48 0.38 0.48 0.45 0.36 0.34 24.06%
P/EPS 9.67 10.91 7.60 58.83 38.96 350.00 9.05 4.51%
EY 10.34 9.17 13.16 1.70 2.57 0.29 11.04 -4.26%
DY 2.37 3.57 0.00 9.52 4.54 7.14 0.00 -
P/NAPS 1.01 1.00 0.88 0.89 0.90 0.85 0.78 18.78%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 03/11/11 28/07/11 26/04/11 17/02/11 03/11/10 27/07/10 22/04/10 -
Price 1.71 1.93 1.65 1.51 1.54 1.66 1.38 -
P/RPS 0.47 0.55 0.42 0.49 0.48 0.43 0.35 21.69%
P/EPS 9.78 12.53 8.25 60.43 40.81 415.00 9.32 3.26%
EY 10.22 7.98 12.12 1.65 2.45 0.24 10.72 -3.13%
DY 2.34 3.11 0.00 9.27 4.33 6.02 0.00 -
P/NAPS 1.02 1.15 0.96 0.91 0.94 1.01 0.81 16.59%

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