[YHS] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
02-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 6.18%
YoY- -26.19%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 460,129 303,063 163,348 534,297 414,861 267,735 151,621 109.18%
PBT 16,205 11,862 10,914 32,487 25,471 15,746 10,283 35.30%
Tax -6,360 -3,184 -2,742 -7,499 -5,443 -3,986 -2,647 79.10%
NP 9,845 8,678 8,172 24,988 20,028 11,760 7,636 18.40%
-
NP to SH 9,841 8,674 8,169 24,983 20,022 11,752 7,632 18.41%
-
Tax Rate 39.25% 26.84% 25.12% 23.08% 21.37% 25.31% 25.74% -
Total Cost 450,284 294,385 155,176 509,309 394,833 255,975 143,985 113.40%
-
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 4,581 4,578 - -
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 3.56% 3.19% 2.97% 9.46% 7.80% 4.58% 2.91% -
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 301.11 198.45 106.98 349.88 271.64 175.42 99.33 109.03%
EPS 6.44 5.68 5.35 16.36 13.11 7.70 5.00 18.32%
DPS 0.00 0.00 0.00 12.00 3.00 3.00 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 - 153,030
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 299.66 197.37 106.38 347.96 270.18 174.36 98.74 109.19%
EPS 6.41 5.65 5.32 16.27 13.04 7.65 4.97 18.43%
DPS 0.00 0.00 0.00 11.93 2.98 2.98 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 1.18 1.71 2.43 0.55 0.62 0.96 1.53 -15.86%
P/EPS 54.97 59.86 48.60 11.74 12.89 21.82 30.40 48.26%
EY 1.82 1.67 2.06 8.52 7.76 4.58 3.29 -32.53%
DY 0.00 0.00 0.00 6.25 1.78 1.79 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 1.18 1.72 2.69 0.63 0.63 1.10 1.66 -20.30%
P/EPS 55.12 60.21 53.83 13.51 13.04 25.06 33.00 40.64%
EY 1.81 1.66 1.86 7.40 7.67 3.99 3.03 -29.00%
DY 0.00 0.00 0.00 5.43 1.75 1.55 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