[YHS] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
26-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 699.79%
YoY- 35.92%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 534,297 553,148 535,470 606,484 472,214 494,266 508,850 3.29%
PBT 32,487 33,961 31,492 41,132 7,660 7,952 500 1503.95%
Tax -7,499 -7,257 -7,972 -10,588 -3,842 -2,196 28 -
NP 24,988 26,704 23,520 30,544 3,818 5,756 528 1199.21%
-
NP to SH 24,983 26,696 23,504 30,528 3,817 5,754 528 1199.04%
-
Tax Rate 23.08% 21.37% 25.31% 25.74% 50.16% 27.62% -5.60% -
Total Cost 509,309 526,444 511,950 575,940 468,396 488,510 508,322 0.12%
-
Net Worth 264,184 256,574 256,407 262,540 253,581 250,114 216,479 14.15%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 18,324 6,108 9,157 - 21,386 10,167 13,199 24.37%
Div Payout % 73.35% 22.88% 38.96% - 560.29% 176.68% 2,500.00% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 264,184 256,574 256,407 262,540 253,581 250,114 216,479 14.15%
NOSH 152,707 152,723 152,623 152,640 152,760 152,508 131,999 10.17%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.68% 4.83% 4.39% 5.04% 0.81% 1.16% 0.10% -
ROE 9.46% 10.40% 9.17% 11.63% 1.51% 2.30% 0.24% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 349.88 362.19 350.84 397.33 309.12 324.09 385.49 -6.24%
EPS 16.36 17.48 15.40 20.00 2.50 3.77 0.40 1079.08%
DPS 12.00 4.00 6.00 0.00 14.00 6.67 10.00 12.88%
NAPS 1.73 1.68 1.68 1.72 1.66 1.64 1.64 3.61%
Adjusted Per Share Value based on latest NOSH - 152,640
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 347.96 360.23 348.72 394.97 307.53 321.89 331.38 3.29%
EPS 16.27 17.39 15.31 19.88 2.49 3.75 0.34 1208.81%
DPS 11.93 3.98 5.96 0.00 13.93 6.62 8.60 24.30%
NAPS 1.7205 1.6709 1.6698 1.7098 1.6514 1.6289 1.4098 14.15%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.92 1.69 1.68 1.52 1.47 1.47 1.40 -
P/RPS 0.55 0.47 0.48 0.38 0.48 0.45 0.36 32.54%
P/EPS 11.74 9.67 10.91 7.60 58.83 38.96 350.00 -89.53%
EY 8.52 10.34 9.17 13.16 1.70 2.57 0.29 846.28%
DY 6.25 2.37 3.57 0.00 9.52 4.54 7.14 -8.47%
P/NAPS 1.11 1.01 1.00 0.88 0.89 0.90 0.85 19.41%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 20/02/12 03/11/11 28/07/11 26/04/11 17/02/11 03/11/10 27/07/10 -
Price 2.21 1.71 1.93 1.65 1.51 1.54 1.66 -
P/RPS 0.63 0.47 0.55 0.42 0.49 0.48 0.43 28.90%
P/EPS 13.51 9.78 12.53 8.25 60.43 40.81 415.00 -89.74%
EY 7.40 10.22 7.98 12.12 1.65 2.45 0.24 877.16%
DY 5.43 2.34 3.11 0.00 9.27 4.33 6.02 -6.62%
P/NAPS 1.28 1.02 1.15 0.96 0.91 0.94 1.01 17.05%

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