[YHS] QoQ TTM 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- -32.43%
YoY- -24.18%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 579,565 569,625 546,024 534,297 516,375 485,524 472,625 14.52%
PBT 23,221 28,603 33,118 32,487 27,167 23,156 10,102 73.90%
Tax -8,416 -6,697 -7,594 -7,499 -7,638 -7,842 -4,263 57.17%
NP 14,805 21,906 25,524 24,988 19,529 15,314 5,839 85.62%
-
NP to SH 14,802 21,905 25,520 24,983 19,523 15,305 5,834 85.70%
-
Tax Rate 36.24% 23.41% 22.93% 23.08% 28.11% 33.87% 42.20% -
Total Cost 564,760 547,719 520,500 509,309 496,846 470,210 466,786 13.50%
-
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 13,738 18,315 18,315 18,132 18,132 21,198 -25.05%
Div Payout % 92.81% 62.72% 71.77% 73.31% 92.88% 118.47% 363.37% -
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 2.55% 3.85% 4.67% 4.68% 3.78% 3.15% 1.24% -
ROE 5.33% 8.04% 9.29% 9.46% 7.62% 5.97% 2.22% -
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 377.44 372.23 357.60 350.02 338.42 318.18 309.63 14.07%
EPS 9.64 14.31 16.71 16.37 12.80 10.03 3.82 85.04%
DPS 9.00 9.00 12.00 12.00 12.00 12.00 14.00 -25.45%
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 377.44 370.96 355.59 347.96 336.29 316.19 307.79 14.52%
EPS 9.64 14.27 16.62 16.27 12.71 9.97 3.80 85.69%
DPS 9.00 8.95 11.93 11.93 11.81 11.81 13.81 -24.77%
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 0.94 0.91 0.73 0.55 0.50 0.53 0.49 54.20%
P/EPS 36.72 23.75 15.56 11.73 13.21 16.75 39.77 -5.16%
EY 2.72 4.21 6.43 8.52 7.57 5.97 2.51 5.48%
DY 2.54 2.65 4.62 6.25 7.10 7.14 9.21 -57.53%
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 0.94 0.92 0.81 0.63 0.51 0.61 0.53 46.36%
P/EPS 36.83 23.89 17.23 13.50 13.36 19.24 43.17 -10.02%
EY 2.72 4.19 5.80 7.41 7.48 5.20 2.32 11.15%
DY 2.54 2.63 4.17 5.43 7.02 6.22 8.48 -55.13%
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