[YHS] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
25-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -83.75%
YoY- -84.23%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 510,151 495,962 476,579 512,971 529,990 520,721 517,542 -0.95%
PBT -15,016 -21,163 -20,104 293 18,136 25,660 31,593 -
Tax 2,955 4,351 6,507 2,391 -1,662 -3,403 -7,222 -
NP -12,061 -16,812 -13,597 2,684 16,474 22,257 24,371 -
-
NP to SH -12,071 -16,818 -13,601 2,676 16,467 22,251 24,366 -
-
Tax Rate - - - -816.04% 9.16% 13.26% 22.86% -
Total Cost 522,212 512,774 490,176 510,287 513,516 498,464 493,171 3.89%
-
Net Worth 292,299 292,229 291,274 296,117 311,520 253,771 322,560 -6.36%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 21,624 21,352 21,352 19,101 19,101 17,674 17,674 14.40%
Div Payout % 0.00% 0.00% 0.00% 713.82% 116.00% 79.43% 72.54% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 292,299 292,229 291,274 296,117 311,520 253,771 322,560 -6.36%
NOSH 157,999 152,999 152,499 152,779 152,549 126,885 127,494 15.38%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -2.36% -3.39% -2.85% 0.52% 3.11% 4.27% 4.71% -
ROE -4.13% -5.76% -4.67% 0.90% 5.29% 8.77% 7.55% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 322.88 324.16 312.51 335.76 347.42 410.39 405.93 -14.16%
EPS -7.64 -10.99 -8.92 1.75 10.79 17.54 19.11 -
DPS 13.69 14.00 14.00 12.50 12.52 13.93 13.86 -0.82%
NAPS 1.85 1.91 1.91 1.9382 2.0421 2.00 2.53 -18.85%
Adjusted Per Share Value based on latest NOSH - 152,779
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 332.23 322.99 310.37 334.07 345.15 339.12 337.05 -0.95%
EPS -7.86 -10.95 -8.86 1.74 10.72 14.49 15.87 -
DPS 14.08 13.91 13.91 12.44 12.44 11.51 11.51 14.39%
NAPS 1.9036 1.9031 1.8969 1.9284 2.0288 1.6527 2.1007 -6.36%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.50 1.56 1.77 1.81 1.95 2.40 2.17 -
P/RPS 0.46 0.48 0.57 0.54 0.56 0.58 0.53 -9.01%
P/EPS -19.63 -14.19 -19.85 103.34 18.06 13.69 11.35 -
EY -5.09 -7.05 -5.04 0.97 5.54 7.31 8.81 -
DY 9.12 8.97 7.91 6.91 6.42 5.80 6.39 26.79%
P/NAPS 0.81 0.82 0.93 0.93 0.95 1.20 0.86 -3.91%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 31/07/08 22/04/08 19/03/08 25/10/07 25/07/07 03/05/07 31/01/07 -
Price 1.45 1.66 1.55 1.90 1.93 2.46 2.47 -
P/RPS 0.45 0.51 0.50 0.57 0.56 0.60 0.61 -18.37%
P/EPS -18.98 -15.10 -17.38 108.48 17.88 14.03 12.92 -
EY -5.27 -6.62 -5.75 0.92 5.59 7.13 7.74 -
DY 9.44 8.43 9.03 6.58 6.49 5.66 5.61 41.51%
P/NAPS 0.78 0.87 0.81 0.98 0.95 1.23 0.98 -14.12%

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