[YHS] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
01-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 131.09%
YoY- -85.89%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 157,066 139,715 163,348 119,436 147,126 116,114 151,621 2.37%
PBT 4,343 948 10,914 7,016 9,725 5,463 10,283 -43.61%
Tax -3,176 -442 -2,742 -2,056 -1,457 -1,339 -2,647 12.87%
NP 1,167 506 8,172 4,960 8,268 4,124 7,636 -71.31%
-
NP to SH 1,167 505 8,169 4,961 8,270 4,120 7,632 -71.30%
-
Tax Rate 73.13% 46.62% 25.12% 29.30% 14.98% 24.51% 25.74% -
Total Cost 155,899 139,209 155,176 114,476 138,858 111,990 143,985 5.42%
-
Net Worth 277,930 272,393 274,844 264,077 256,339 256,355 262,540 3.85%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 13,738 - 4,577 - -
Div Payout % - - - 276.92% - 111.11% - -
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 277,930 272,393 274,844 264,077 256,339 256,355 262,540 3.85%
NOSH 153,552 153,030 152,691 152,646 152,583 152,592 152,640 0.39%
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 0.74% 0.36% 5.00% 4.15% 5.62% 3.55% 5.04% -
ROE 0.42% 0.19% 2.97% 1.88% 3.23% 1.61% 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 102.29 91.30 106.98 78.24 96.42 76.09 99.33 1.97%
EPS 0.76 0.33 5.35 3.25 5.42 2.70 5.00 -71.42%
DPS 0.00 0.00 0.00 9.00 0.00 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 - 153,552
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 102.29 90.99 106.38 77.78 95.81 75.62 98.74 2.37%
EPS 0.76 0.33 5.32 3.23 5.39 2.68 4.97 -71.30%
DPS 0.00 0.00 0.00 8.95 0.00 2.98 0.00 -
NAPS 1.81 1.7739 1.7899 1.7198 1.6694 1.6695 1.7098 3.85%
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 3.46 3.72 2.43 2.45 1.75 2.21 1.53 72.03%
P/EPS 465.79 1,030.30 48.60 59.08 31.18 62.22 30.40 513.83%
EY 0.21 0.10 2.06 1.69 3.21 1.61 3.29 -83.94%
DY 0.00 0.00 0.00 4.69 0.00 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 3.47 3.75 2.69 2.82 1.77 2.54 1.66 63.26%
P/EPS 467.11 1,036.36 53.83 68.00 31.55 71.48 33.00 482.33%
EY 0.21 0.10 1.86 1.47 3.17 1.40 3.03 -83.04%
DY 0.00 0.00 0.00 4.07 0.00 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