[YHS] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
17-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -11.56%
YoY- 134.45%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 414,861 267,735 151,621 472,214 370,700 254,425 151,210 95.86%
PBT 25,471 15,746 10,283 7,660 5,964 250 7,841 119.18%
Tax -5,443 -3,986 -2,647 -3,842 -1,647 14 -2,226 81.40%
NP 20,028 11,760 7,636 3,818 4,317 264 5,615 133.26%
-
NP to SH 20,022 11,752 7,632 3,817 4,316 264 5,615 133.22%
-
Tax Rate 21.37% 25.31% 25.74% 50.16% 27.62% -5.60% 28.39% -
Total Cost 394,833 255,975 143,985 468,396 366,383 254,161 145,595 94.34%
-
Net Worth 256,574 256,407 262,540 253,581 250,114 216,479 259,504 -0.75%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 4,581 4,578 - 21,386 7,625 6,599 - -
Div Payout % 22.88% 38.96% - 560.29% 176.68% 2,500.00% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 256,574 256,407 262,540 253,581 250,114 216,479 259,504 -0.75%
NOSH 152,723 152,623 152,640 152,760 152,508 131,999 151,756 0.42%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.83% 4.39% 5.04% 0.81% 1.16% 0.10% 3.71% -
ROE 7.80% 4.58% 2.91% 1.51% 1.73% 0.12% 2.16% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 271.64 175.42 99.33 309.12 243.07 192.75 99.64 95.03%
EPS 13.11 7.70 5.00 2.50 2.83 0.20 3.70 132.23%
DPS 3.00 3.00 0.00 14.00 5.00 5.00 0.00 -
NAPS 1.68 1.68 1.72 1.66 1.64 1.64 1.71 -1.17%
Adjusted Per Share Value based on latest NOSH - 150,606
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 270.18 174.36 98.74 307.53 241.42 165.69 98.47 95.86%
EPS 13.04 7.65 4.97 2.49 2.81 0.17 3.66 133.09%
DPS 2.98 2.98 0.00 13.93 4.97 4.30 0.00 -
NAPS 1.6709 1.6698 1.7098 1.6514 1.6289 1.4098 1.69 -0.75%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.69 1.68 1.52 1.47 1.47 1.40 1.34 -
P/RPS 0.62 0.96 1.53 0.48 0.60 0.73 1.34 -40.15%
P/EPS 12.89 21.82 30.40 58.83 51.94 700.00 36.22 -49.74%
EY 7.76 4.58 3.29 1.70 1.93 0.14 2.76 99.08%
DY 1.78 1.79 0.00 9.52 3.40 3.57 0.00 -
P/NAPS 1.01 1.00 0.88 0.89 0.90 0.85 0.78 18.78%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 03/11/11 28/07/11 26/04/11 17/02/11 03/11/10 27/07/10 22/04/10 -
Price 1.71 1.93 1.65 1.51 1.54 1.66 1.38 -
P/RPS 0.63 1.10 1.66 0.49 0.63 0.86 1.38 -40.68%
P/EPS 13.04 25.06 33.00 60.43 54.42 830.00 37.30 -50.34%
EY 7.67 3.99 3.03 1.65 1.84 0.12 2.68 101.44%
DY 1.75 1.55 0.00 9.27 3.25 3.01 0.00 -
P/NAPS 1.02 1.15 0.96 0.91 0.94 1.01 0.81 16.59%

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