[YHS] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -70.15%
YoY- -236.26%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 529,381 568,419 546,041 547,160 559,123 546,198 568,836 -4.69%
PBT -796 9,715 -7,037 -6,724 -3,593 -6,349 4,614 -
Tax -3,425 -6,450 -4,041 -2,920 -2,072 -1,366 -2,373 27.80%
NP -4,221 3,265 -11,078 -9,644 -5,665 -7,715 2,241 -
-
NP to SH -4,221 3,265 -11,079 -9,644 -5,668 -7,724 2,229 -
-
Tax Rate - 66.39% - - - - 51.43% -
Total Cost 533,602 565,154 557,119 556,804 564,788 553,913 566,595 -3.93%
-
Net Worth 250,732 259,504 252,817 254,976 260,775 260,338 158,399 35.93%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 16,782 13,713 13,713 9,854 9,854 13,179 13,179 17.53%
Div Payout % 0.00% 420.00% 0.00% 0.00% 0.00% 0.00% 591.30% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 250,732 259,504 252,817 254,976 260,775 260,338 158,399 35.93%
NOSH 152,885 151,756 152,300 152,680 152,500 153,140 87,999 44.66%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -0.80% 0.57% -2.03% -1.76% -1.01% -1.41% 0.39% -
ROE -1.68% 1.26% -4.38% -3.78% -2.17% -2.97% 1.41% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 346.26 374.56 358.53 358.37 366.64 356.66 646.40 -34.11%
EPS -2.76 2.15 -7.27 -6.32 -3.72 -5.04 2.53 -
DPS 11.00 9.00 9.00 6.45 6.46 8.61 14.98 -18.65%
NAPS 1.64 1.71 1.66 1.67 1.71 1.70 1.80 -6.03%
Adjusted Per Share Value based on latest NOSH - 152,680
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 344.76 370.18 355.61 356.33 364.12 355.71 370.45 -4.69%
EPS -2.75 2.13 -7.22 -6.28 -3.69 -5.03 1.45 -
DPS 10.93 8.93 8.93 6.42 6.42 8.58 8.58 17.56%
NAPS 1.6329 1.69 1.6465 1.6605 1.6983 1.6954 1.0316 35.93%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.40 1.34 1.40 1.36 1.32 1.05 1.26 -
P/RPS 0.40 0.36 0.39 0.38 0.36 0.29 0.19 64.48%
P/EPS -50.71 62.28 -19.25 -21.53 -35.52 -20.82 49.74 -
EY -1.97 1.61 -5.20 -4.64 -2.82 -4.80 2.01 -
DY 7.86 6.72 6.43 4.75 4.90 8.20 11.89 -24.17%
P/NAPS 0.85 0.78 0.84 0.81 0.77 0.62 0.70 13.85%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/07/10 22/04/10 10/02/10 28/10/09 30/07/09 23/04/09 17/02/09 -
Price 1.66 1.38 1.31 1.40 1.41 1.30 1.19 -
P/RPS 0.48 0.37 0.37 0.39 0.38 0.36 0.18 92.64%
P/EPS -60.13 64.14 -18.01 -22.16 -37.94 -25.77 46.98 -
EY -1.66 1.56 -5.55 -4.51 -2.64 -3.88 2.13 -
DY 6.63 6.52 6.87 4.61 4.58 6.62 12.59 -34.86%
P/NAPS 1.01 0.81 0.79 0.84 0.82 0.76 0.66 32.89%

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