[YHS] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
26-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 3.12%
YoY- 33.94%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 520,721 517,542 485,209 446,435 439,465 428,878 403,596 18.53%
PBT 25,660 31,593 22,121 17,841 17,458 16,117 14,897 43.74%
Tax -3,403 -7,222 -5,149 -3,981 -4,019 -3,612 -5,314 -25.72%
NP 22,257 24,371 16,972 13,860 13,439 12,505 9,583 75.46%
-
NP to SH 22,251 24,366 16,970 13,861 13,441 12,508 9,583 75.43%
-
Tax Rate 13.26% 22.86% 23.28% 22.31% 23.02% 22.41% 35.67% -
Total Cost 498,464 493,171 468,237 432,575 426,026 416,373 394,013 16.98%
-
Net Worth 253,771 322,560 254,636 248,000 321,845 312,248 296,535 -9.86%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 17,674 17,674 17,670 17,670 18,430 18,430 18,524 -3.08%
Div Payout % 79.43% 72.54% 104.13% 127.48% 137.12% 147.35% 193.31% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 253,771 322,560 254,636 248,000 321,845 312,248 296,535 -9.86%
NOSH 126,885 127,494 127,318 124,000 128,568 127,448 131,210 -2.21%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.27% 4.71% 3.50% 3.10% 3.06% 2.92% 2.37% -
ROE 8.77% 7.55% 6.66% 5.59% 4.18% 4.01% 3.23% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 410.39 405.93 381.10 360.03 341.81 336.51 307.59 21.21%
EPS 17.54 19.11 13.33 11.18 10.45 9.81 7.30 79.48%
DPS 13.93 13.86 13.88 14.25 14.34 14.46 14.12 -0.89%
NAPS 2.00 2.53 2.00 2.00 2.5033 2.45 2.26 -7.83%
Adjusted Per Share Value based on latest NOSH - 124,000
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 339.12 337.05 315.99 290.74 286.20 279.30 262.84 18.53%
EPS 14.49 15.87 11.05 9.03 8.75 8.15 6.24 75.44%
DPS 11.51 11.51 11.51 11.51 12.00 12.00 12.06 -3.06%
NAPS 1.6527 2.1007 1.6583 1.6151 2.096 2.0335 1.9312 -9.86%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.40 2.17 2.01 2.02 2.05 2.00 2.05 -
P/RPS 0.58 0.53 0.53 0.56 0.60 0.59 0.67 -9.17%
P/EPS 13.69 11.35 15.08 18.07 19.61 20.38 28.07 -38.06%
EY 7.31 8.81 6.63 5.53 5.10 4.91 3.56 61.62%
DY 5.80 6.39 6.90 7.05 6.99 7.23 6.89 -10.85%
P/NAPS 1.20 0.86 1.01 1.01 0.82 0.82 0.91 20.27%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 03/05/07 31/01/07 30/10/06 26/07/06 13/06/06 21/02/06 28/10/05 -
Price 2.46 2.47 2.00 2.02 1.99 1.99 2.06 -
P/RPS 0.60 0.61 0.52 0.56 0.58 0.59 0.67 -7.09%
P/EPS 14.03 12.92 15.01 18.07 19.04 20.28 28.21 -37.25%
EY 7.13 7.74 6.66 5.53 5.25 4.93 3.55 59.25%
DY 5.66 5.61 6.94 7.05 7.20 7.27 6.85 -11.95%
P/NAPS 1.23 0.98 1.00 1.01 0.79 0.81 0.91 22.27%

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