[YHS] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
13-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 109.67%
YoY- 16.59%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 517,687 495,678 469,556 515,632 418,911 407,088 434,442 12.36%
PBT 31,593 23,924 21,170 36,176 16,117 15,918 17,722 46.86%
Tax -7,222 -6,218 -5,822 -9,948 -3,611 -4,168 -5,086 26.25%
NP 24,371 17,705 15,348 26,228 12,506 11,750 12,636 54.75%
-
NP to SH 24,366 17,698 15,344 26,224 12,507 11,748 12,636 54.73%
-
Tax Rate 22.86% 25.99% 27.50% 27.50% 22.40% 26.18% 28.70% -
Total Cost 493,316 477,973 454,208 489,404 406,405 395,337 421,806 10.97%
-
Net Worth 324,452 311,428 255,733 321,845 312,674 288,592 295,269 6.46%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 17,953 8,508 12,786 - 17,867 8,513 12,893 24.62%
Div Payout % 73.68% 48.08% 83.33% - 142.86% 72.46% 102.04% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 324,452 311,428 255,733 321,845 312,674 288,592 295,269 6.46%
NOSH 128,242 127,634 127,866 128,568 127,622 127,695 128,938 -0.35%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.71% 3.57% 3.27% 5.09% 2.99% 2.89% 2.91% -
ROE 7.51% 5.68% 6.00% 8.15% 4.00% 4.07% 4.28% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 403.68 388.36 367.22 401.06 328.24 318.80 336.94 12.76%
EPS 19.00 13.87 10.00 20.40 9.80 9.20 9.80 55.29%
DPS 14.00 6.67 10.00 0.00 14.00 6.67 10.00 25.06%
NAPS 2.53 2.44 2.00 2.5033 2.45 2.26 2.29 6.85%
Adjusted Per Share Value based on latest NOSH - 128,568
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 337.14 322.81 305.79 335.80 272.81 265.11 282.93 12.36%
EPS 15.87 11.53 9.99 17.08 8.15 7.65 8.23 54.73%
DPS 11.69 5.54 8.33 0.00 11.64 5.54 8.40 24.57%
NAPS 2.113 2.0282 1.6654 2.096 2.0363 1.8794 1.9229 6.46%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.17 2.01 2.02 2.05 2.00 2.05 1.94 -
P/RPS 0.54 0.52 0.55 0.51 0.61 0.64 0.58 -4.63%
P/EPS 11.42 14.50 16.83 10.05 20.41 22.28 19.80 -30.64%
EY 8.76 6.90 5.94 9.95 4.90 4.49 5.05 44.22%
DY 6.45 3.32 4.95 0.00 7.00 3.25 5.15 16.14%
P/NAPS 0.86 0.82 1.01 0.82 0.82 0.91 0.85 0.78%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 31/01/07 30/10/06 26/07/06 13/06/06 21/02/06 28/10/05 28/07/05 -
Price 2.47 2.00 2.02 1.99 1.99 2.06 2.05 -
P/RPS 0.61 0.51 0.55 0.50 0.61 0.65 0.61 0.00%
P/EPS 13.00 14.42 16.83 9.76 20.31 22.39 20.92 -27.11%
EY 7.69 6.93 5.94 10.25 4.92 4.47 4.78 37.17%
DY 5.67 3.33 4.95 0.00 7.04 3.24 4.88 10.49%
P/NAPS 0.98 0.82 1.01 0.79 0.81 0.91 0.90 5.82%

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