[YHS] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
13-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -47.58%
YoY- 16.59%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 517,687 371,759 234,778 128,908 418,911 305,316 217,221 78.13%
PBT 31,593 17,943 10,585 9,044 16,117 11,939 8,861 132.84%
Tax -7,222 -4,664 -2,911 -2,487 -3,611 -3,126 -2,543 100.16%
NP 24,371 13,279 7,674 6,557 12,506 8,813 6,318 145.35%
-
NP to SH 24,366 13,274 7,672 6,556 12,507 8,811 6,318 145.32%
-
Tax Rate 22.86% 25.99% 27.50% 27.50% 22.40% 26.18% 28.70% -
Total Cost 493,316 358,480 227,104 122,351 406,405 296,503 210,903 75.93%
-
Net Worth 324,452 311,428 255,733 321,845 312,674 288,592 295,269 6.46%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 17,953 6,381 6,393 - 17,867 6,384 6,446 97.58%
Div Payout % 73.68% 48.08% 83.33% - 142.86% 72.46% 102.04% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 324,452 311,428 255,733 321,845 312,674 288,592 295,269 6.46%
NOSH 128,242 127,634 127,866 128,568 127,622 127,695 128,938 -0.35%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.71% 3.57% 3.27% 5.09% 2.99% 2.89% 2.91% -
ROE 7.51% 4.26% 3.00% 2.04% 4.00% 3.05% 2.14% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 403.68 291.27 183.61 100.26 328.24 239.10 168.47 78.77%
EPS 19.00 10.40 5.00 5.10 9.80 6.90 4.90 146.20%
DPS 14.00 5.00 5.00 0.00 14.00 5.00 5.00 98.28%
NAPS 2.53 2.44 2.00 2.5033 2.45 2.26 2.29 6.85%
Adjusted Per Share Value based on latest NOSH - 128,568
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 337.14 242.11 152.90 83.95 272.81 198.83 141.46 78.14%
EPS 15.87 8.64 5.00 4.27 8.15 5.74 4.11 145.52%
DPS 11.69 4.16 4.16 0.00 11.64 4.16 4.20 97.49%
NAPS 2.113 2.0282 1.6654 2.096 2.0363 1.8794 1.9229 6.46%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.17 2.01 2.02 2.05 2.00 2.05 1.94 -
P/RPS 0.54 0.69 1.10 2.04 0.61 0.86 1.15 -39.50%
P/EPS 11.42 19.33 33.67 40.20 20.41 29.71 39.59 -56.24%
EY 8.76 5.17 2.97 2.49 4.90 3.37 2.53 128.35%
DY 6.45 2.49 2.48 0.00 7.00 2.44 2.58 83.89%
P/NAPS 0.86 0.82 1.01 0.82 0.82 0.91 0.85 0.78%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 31/01/07 30/10/06 26/07/06 13/06/06 21/02/06 28/10/05 28/07/05 -
Price 2.47 2.00 2.02 1.99 1.99 2.06 2.05 -
P/RPS 0.61 0.69 1.10 1.98 0.61 0.86 1.22 -36.92%
P/EPS 13.00 19.23 33.67 39.03 20.31 29.86 41.84 -54.02%
EY 7.69 5.20 2.97 2.56 4.92 3.35 2.39 117.48%
DY 5.67 2.50 2.48 0.00 7.04 2.43 2.44 75.17%
P/NAPS 0.98 0.82 1.01 0.79 0.81 0.91 0.90 5.82%

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