[YHS] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
23-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -491.61%
YoY- -813.15%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 546,041 408,800 271,085 128,832 568,836 430,476 280,798 55.60%
PBT -7,038 -7,095 -5,991 -8,911 4,614 4,243 2,216 -
Tax -4,041 -2,458 -602 183 -2,373 -1,911 -903 170.82%
NP -11,079 -9,553 -6,593 -8,728 2,241 2,332 1,313 -
-
NP to SH -11,079 -9,555 -6,594 -8,729 2,229 2,317 1,303 -
-
Tax Rate - - - - 51.43% 45.04% 40.75% -
Total Cost 557,120 418,353 277,678 137,560 566,595 428,144 279,485 58.19%
-
Net Worth 251,910 254,901 261,012 260,338 267,479 278,039 283,594 -7.57%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 13,657 4,579 4,579 - 16,346 7,723 7,664 46.82%
Div Payout % 0.00% 0.00% 0.00% - 733.33% 333.33% 588.24% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 251,910 254,901 261,012 260,338 267,479 278,039 283,594 -7.57%
NOSH 151,753 152,635 152,638 153,140 148,600 154,466 153,294 -0.66%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -2.03% -2.34% -2.43% -6.77% 0.39% 0.54% 0.47% -
ROE -4.40% -3.75% -2.53% -3.35% 0.83% 0.83% 0.46% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 359.82 267.83 177.60 84.13 382.80 278.69 183.18 56.65%
EPS -7.26 -6.26 -4.32 -5.70 1.50 1.50 0.85 -
DPS 9.00 3.00 3.00 0.00 11.00 5.00 5.00 47.81%
NAPS 1.66 1.67 1.71 1.70 1.80 1.80 1.85 -6.95%
Adjusted Per Share Value based on latest NOSH - 153,140
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 355.61 266.23 176.54 83.90 370.45 280.34 182.87 55.60%
EPS -7.22 -6.22 -4.29 -5.68 1.45 1.51 0.85 -
DPS 8.89 2.98 2.98 0.00 10.65 5.03 4.99 46.80%
NAPS 1.6405 1.66 1.6998 1.6954 1.7419 1.8107 1.8469 -7.57%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.40 1.36 1.32 1.05 1.26 1.32 1.50 -
P/RPS 0.39 0.51 0.74 1.25 0.33 0.47 0.82 -38.98%
P/EPS -19.18 -21.73 -30.56 -18.42 84.00 88.00 176.47 -
EY -5.21 -4.60 -3.27 -5.43 1.19 1.14 0.57 -
DY 6.43 2.21 2.27 0.00 8.73 3.79 3.33 54.87%
P/NAPS 0.84 0.81 0.77 0.62 0.70 0.73 0.81 2.44%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 10/02/10 28/10/09 30/07/09 23/04/09 17/02/09 23/10/08 31/07/08 -
Price 1.31 1.40 1.41 1.30 1.19 1.11 1.45 -
P/RPS 0.36 0.52 0.79 1.55 0.31 0.40 0.79 -40.69%
P/EPS -17.94 -22.36 -32.64 -22.81 79.33 74.00 170.59 -
EY -5.57 -4.47 -3.06 -4.38 1.26 1.35 0.59 -
DY 6.87 2.14 2.13 0.00 9.24 4.50 3.45 58.08%
P/NAPS 0.79 0.84 0.82 0.76 0.66 0.62 0.78 0.85%

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