[YHS] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
25-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 30.79%
YoY- 7.04%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 613,505 606,126 653,392 534,297 553,148 535,470 606,484 0.76%
PBT 21,606 23,724 43,656 32,487 33,961 31,492 41,132 -34.82%
Tax -8,480 -6,368 -10,968 -7,499 -7,257 -7,972 -10,588 -13.72%
NP 13,126 17,356 32,688 24,988 26,704 23,520 30,544 -42.96%
-
NP to SH 13,121 17,348 32,676 24,983 26,696 23,504 30,528 -42.95%
-
Tax Rate 39.25% 26.84% 25.12% 23.08% 21.37% 25.31% 25.74% -
Total Cost 600,378 588,770 620,704 509,309 526,444 511,950 575,940 2.80%
-
Net Worth 276,587 271,826 274,844 264,184 256,574 256,407 262,540 3.52%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 18,324 6,108 9,157 - -
Div Payout % - - - 73.35% 22.88% 38.96% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 276,587 271,826 274,844 264,184 256,574 256,407 262,540 3.52%
NOSH 152,810 152,711 152,691 152,707 152,723 152,623 152,640 0.07%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 2.14% 2.86% 5.00% 4.68% 4.83% 4.39% 5.04% -
ROE 4.74% 6.38% 11.89% 9.46% 10.40% 9.17% 11.63% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 401.48 396.91 427.92 349.88 362.19 350.84 397.33 0.69%
EPS 8.59 11.36 21.40 16.36 17.48 15.40 20.00 -42.98%
DPS 0.00 0.00 0.00 12.00 4.00 6.00 0.00 -
NAPS 1.81 1.78 1.80 1.73 1.68 1.68 1.72 3.44%
Adjusted Per Share Value based on latest NOSH - 152,691
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 399.54 394.74 425.52 347.96 360.23 348.72 394.97 0.76%
EPS 8.55 11.30 21.28 16.27 17.39 15.31 19.88 -42.93%
DPS 0.00 0.00 0.00 11.93 3.98 5.96 0.00 -
NAPS 1.8013 1.7702 1.7899 1.7205 1.6709 1.6698 1.7098 3.52%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 3.54 3.40 2.60 1.92 1.69 1.68 1.52 -
P/RPS 0.88 0.86 0.61 0.55 0.47 0.48 0.38 74.77%
P/EPS 41.23 29.93 12.15 11.74 9.67 10.91 7.60 207.79%
EY 2.43 3.34 8.23 8.52 10.34 9.17 13.16 -67.47%
DY 0.00 0.00 0.00 6.25 2.37 3.57 0.00 -
P/NAPS 1.96 1.91 1.44 1.11 1.01 1.00 0.88 70.30%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 01/11/12 02/08/12 25/04/12 20/02/12 03/11/11 28/07/11 26/04/11 -
Price 3.55 3.42 2.88 2.21 1.71 1.93 1.65 -
P/RPS 0.88 0.86 0.67 0.63 0.47 0.55 0.42 63.51%
P/EPS 41.34 30.11 13.46 13.51 9.78 12.53 8.25 191.96%
EY 2.42 3.32 7.43 7.40 10.22 7.98 12.12 -65.73%
DY 0.00 0.00 0.00 5.43 2.34 3.11 0.00 -
P/NAPS 1.96 1.92 1.60 1.28 1.02 1.15 0.96 60.72%

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