[YHS] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
22-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 150.68%
YoY- 164.33%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 472,214 370,700 254,425 151,210 546,041 408,800 271,085 44.62%
PBT 7,660 5,964 250 7,841 -7,038 -7,095 -5,991 -
Tax -3,842 -1,647 14 -2,226 -4,041 -2,458 -602 242.90%
NP 3,818 4,317 264 5,615 -11,079 -9,553 -6,593 -
-
NP to SH 3,817 4,316 264 5,615 -11,079 -9,555 -6,594 -
-
Tax Rate 50.16% 27.62% -5.60% 28.39% - - - -
Total Cost 468,396 366,383 254,161 145,595 557,120 418,353 277,678 41.56%
-
Net Worth 253,581 250,114 216,479 259,504 251,910 254,901 261,012 -1.90%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 21,386 7,625 6,599 - 13,657 4,579 4,579 178.62%
Div Payout % 560.29% 176.68% 2,500.00% - 0.00% 0.00% 0.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 253,581 250,114 216,479 259,504 251,910 254,901 261,012 -1.90%
NOSH 152,760 152,508 131,999 151,756 151,753 152,635 152,638 0.05%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.81% 1.16% 0.10% 3.71% -2.03% -2.34% -2.43% -
ROE 1.51% 1.73% 0.12% 2.16% -4.40% -3.75% -2.53% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 309.12 243.07 192.75 99.64 359.82 267.83 177.60 44.54%
EPS 2.50 2.83 0.20 3.70 -7.26 -6.26 -4.32 -
DPS 14.00 5.00 5.00 0.00 9.00 3.00 3.00 178.47%
NAPS 1.66 1.64 1.64 1.71 1.66 1.67 1.71 -1.95%
Adjusted Per Share Value based on latest NOSH - 151,756
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 307.53 241.42 165.69 98.47 355.61 266.23 176.54 44.62%
EPS 2.49 2.81 0.17 3.66 -7.22 -6.22 -4.29 -
DPS 13.93 4.97 4.30 0.00 8.89 2.98 2.98 178.78%
NAPS 1.6514 1.6289 1.4098 1.69 1.6405 1.66 1.6998 -1.90%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.47 1.47 1.40 1.34 1.40 1.36 1.32 -
P/RPS 0.48 0.60 0.73 1.34 0.39 0.51 0.74 -25.00%
P/EPS 58.83 51.94 700.00 36.22 -19.18 -21.73 -30.56 -
EY 1.70 1.93 0.14 2.76 -5.21 -4.60 -3.27 -
DY 9.52 3.40 3.57 0.00 6.43 2.21 2.27 159.38%
P/NAPS 0.89 0.90 0.85 0.78 0.84 0.81 0.77 10.10%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 17/02/11 03/11/10 27/07/10 22/04/10 10/02/10 28/10/09 30/07/09 -
Price 1.51 1.54 1.66 1.38 1.31 1.40 1.41 -
P/RPS 0.49 0.63 0.86 1.38 0.36 0.52 0.79 -27.20%
P/EPS 60.43 54.42 830.00 37.30 -17.94 -22.36 -32.64 -
EY 1.65 1.84 0.12 2.68 -5.57 -4.47 -3.06 -
DY 9.27 3.25 3.01 0.00 6.87 2.14 2.13 165.85%
P/NAPS 0.91 0.94 1.01 0.81 0.79 0.84 0.82 7.16%

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