[YHS] QoQ 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- 77.38%
YoY- 16.59%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 145,928 136,836 105,870 128,908 113,595 98,062 98,900 29.51%
PBT 13,650 7,358 1,541 9,044 4,178 3,078 1,158 415.62%
Tax -2,558 -1,753 -424 -2,487 -485 -585 -462 211.99%
NP 11,092 5,605 1,117 6,557 3,693 2,493 696 530.10%
-
NP to SH 11,092 5,602 1,116 6,556 3,696 2,493 696 530.10%
-
Tax Rate 18.74% 23.82% 27.51% 27.50% 11.61% 19.01% 39.90% -
Total Cost 134,836 131,231 104,753 122,351 109,902 95,569 98,204 23.46%
-
Net Worth 322,560 310,656 248,000 321,845 312,248 296,535 318,767 0.78%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 11,474 - 6,200 - 11,470 - 6,960 39.42%
Div Payout % 103.45% - 555.56% - 310.34% - 1,000.00% -
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 322,560 310,656 248,000 321,845 312,248 296,535 318,767 0.78%
NOSH 127,494 127,318 124,000 128,568 127,448 131,210 139,200 -5.67%
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 7.60% 4.10% 1.06% 5.09% 3.25% 2.54% 0.70% -
ROE 3.44% 1.80% 0.45% 2.04% 1.18% 0.84% 0.22% -
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 114.46 107.48 85.38 100.26 89.13 74.74 71.05 37.30%
EPS 8.70 4.40 0.73 5.10 2.90 1.90 0.50 567.99%
DPS 9.00 0.00 5.00 0.00 9.00 0.00 5.00 47.81%
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 95.03 89.11 68.95 83.95 73.98 63.86 64.41 29.50%
EPS 7.22 3.65 0.73 4.27 2.41 1.62 0.45 532.92%
DPS 7.47 0.00 4.04 0.00 7.47 0.00 4.53 39.45%
NAPS 2.1007 2.0231 1.6151 2.096 2.0335 1.9312 2.076 0.78%
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 1.90 1.87 2.37 2.04 2.24 2.74 2.73 -21.41%
P/EPS 24.94 45.68 224.44 40.20 68.97 107.89 388.00 -83.87%
EY 4.01 2.19 0.45 2.49 1.45 0.93 0.26 516.52%
DY 4.15 0.00 2.48 0.00 4.50 0.00 2.58 37.16%
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 2.16 1.86 2.37 1.98 2.23 2.76 2.89 -17.59%
P/EPS 28.39 45.45 224.44 39.03 68.62 108.42 410.00 -83.05%
EY 3.52 2.20 0.45 2.56 1.46 0.92 0.24 496.25%
DY 3.64 0.00 2.48 0.00 4.52 0.00 2.44 30.46%
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