[YHS] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
26-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 17.02%
YoY- 21.43%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 132,087 517,687 371,759 234,778 128,908 418,911 305,316 -42.82%
PBT 3,111 31,593 17,943 10,585 9,044 16,117 11,939 -59.23%
Tax 1,332 -7,222 -4,664 -2,911 -2,487 -3,611 -3,126 -
NP 4,443 24,371 13,279 7,674 6,557 12,506 8,813 -36.68%
-
NP to SH 4,441 24,366 13,274 7,672 6,556 12,507 8,811 -36.69%
-
Tax Rate -42.82% 22.86% 25.99% 27.50% 27.50% 22.40% 26.18% -
Total Cost 127,644 493,316 358,480 227,104 122,351 406,405 296,503 -43.01%
-
Net Worth 326,096 324,452 311,428 255,733 321,845 312,674 288,592 8.49%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 17,953 6,381 6,393 - 17,867 6,384 -
Div Payout % - 73.68% 48.08% 83.33% - 142.86% 72.46% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 326,096 324,452 311,428 255,733 321,845 312,674 288,592 8.49%
NOSH 126,885 128,242 127,634 127,866 128,568 127,622 127,695 -0.42%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 3.36% 4.71% 3.57% 3.27% 5.09% 2.99% 2.89% -
ROE 1.36% 7.51% 4.26% 3.00% 2.04% 4.00% 3.05% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 104.10 403.68 291.27 183.61 100.26 328.24 239.10 -42.58%
EPS 3.50 19.00 10.40 5.00 5.10 9.80 6.90 -36.42%
DPS 0.00 14.00 5.00 5.00 0.00 14.00 5.00 -
NAPS 2.57 2.53 2.44 2.00 2.5033 2.45 2.26 8.95%
Adjusted Per Share Value based on latest NOSH - 124,000
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 86.02 337.14 242.11 152.90 83.95 272.81 198.83 -42.82%
EPS 2.89 15.87 8.64 5.00 4.27 8.15 5.74 -36.73%
DPS 0.00 11.69 4.16 4.16 0.00 11.64 4.16 -
NAPS 2.1237 2.113 2.0282 1.6654 2.096 2.0363 1.8794 8.49%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.40 2.17 2.01 2.02 2.05 2.00 2.05 -
P/RPS 2.31 0.54 0.69 1.10 2.04 0.61 0.86 93.34%
P/EPS 68.57 11.42 19.33 33.67 40.20 20.41 29.71 74.73%
EY 1.46 8.76 5.17 2.97 2.49 4.90 3.37 -42.77%
DY 0.00 6.45 2.49 2.48 0.00 7.00 2.44 -
P/NAPS 0.93 0.86 0.82 1.01 0.82 0.82 0.91 1.46%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 03/05/07 31/01/07 30/10/06 26/07/06 13/06/06 21/02/06 28/10/05 -
Price 2.46 2.47 2.00 2.02 1.99 1.99 2.06 -
P/RPS 2.36 0.61 0.69 1.10 1.98 0.61 0.86 96.12%
P/EPS 70.29 13.00 19.23 33.67 39.03 20.31 29.86 77.04%
EY 1.42 7.69 5.20 2.97 2.56 4.92 3.35 -43.60%
DY 0.00 5.67 2.50 2.48 0.00 7.04 2.43 -
P/NAPS 0.96 0.98 0.82 1.01 0.79 0.81 0.91 3.63%

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