[YHS] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
23-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -446.52%
YoY- 54.07%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 546,041 547,160 559,123 546,198 568,836 540,012 510,151 4.62%
PBT -7,037 -6,724 -3,593 -6,349 4,614 -2,504 -15,016 -39.58%
Tax -4,041 -2,920 -2,072 -1,366 -2,373 -353 2,955 -
NP -11,078 -9,644 -5,665 -7,715 2,241 -2,857 -12,061 -5.49%
-
NP to SH -11,079 -9,644 -5,668 -7,724 2,229 -2,868 -12,071 -5.54%
-
Tax Rate - - - - 51.43% - - -
Total Cost 557,119 556,804 564,788 553,913 566,595 542,869 522,212 4.39%
-
Net Worth 252,817 254,976 260,775 260,338 158,399 260,742 292,299 -9.19%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 13,713 9,854 9,854 13,179 13,179 21,624 21,624 -26.12%
Div Payout % 0.00% 0.00% 0.00% 0.00% 591.30% 0.00% 0.00% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 252,817 254,976 260,775 260,338 158,399 260,742 292,299 -9.19%
NOSH 152,300 152,680 152,500 153,140 87,999 144,857 157,999 -2.41%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -2.03% -1.76% -1.01% -1.41% 0.39% -0.53% -2.36% -
ROE -4.38% -3.78% -2.17% -2.97% 1.41% -1.10% -4.13% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 358.53 358.37 366.64 356.66 646.40 372.79 322.88 7.21%
EPS -7.27 -6.32 -3.72 -5.04 2.53 -1.98 -7.64 -3.24%
DPS 9.00 6.45 6.46 8.61 14.98 14.93 13.69 -24.33%
NAPS 1.66 1.67 1.71 1.70 1.80 1.80 1.85 -6.95%
Adjusted Per Share Value based on latest NOSH - 153,140
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 355.61 356.33 364.12 355.71 370.45 351.68 332.23 4.62%
EPS -7.22 -6.28 -3.69 -5.03 1.45 -1.87 -7.86 -5.49%
DPS 8.93 6.42 6.42 8.58 8.58 14.08 14.08 -26.12%
NAPS 1.6465 1.6605 1.6983 1.6954 1.0316 1.6981 1.9036 -9.19%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.40 1.36 1.32 1.05 1.26 1.32 1.50 -
P/RPS 0.39 0.38 0.36 0.29 0.19 0.35 0.46 -10.39%
P/EPS -19.25 -21.53 -35.52 -20.82 49.74 -66.67 -19.63 -1.29%
EY -5.20 -4.64 -2.82 -4.80 2.01 -1.50 -5.09 1.43%
DY 6.43 4.75 4.90 8.20 11.89 11.31 9.12 -20.73%
P/NAPS 0.84 0.81 0.77 0.62 0.70 0.73 0.81 2.44%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 10/02/10 28/10/09 30/07/09 23/04/09 17/02/09 23/10/08 31/07/08 -
Price 1.31 1.40 1.41 1.30 1.19 1.11 1.45 -
P/RPS 0.37 0.39 0.38 0.36 0.18 0.30 0.45 -12.20%
P/EPS -18.01 -22.16 -37.94 -25.77 46.98 -56.06 -18.98 -3.42%
EY -5.55 -4.51 -2.64 -3.88 2.13 -1.78 -5.27 3.50%
DY 6.87 4.61 4.58 6.62 12.59 13.45 9.44 -19.04%
P/NAPS 0.79 0.84 0.82 0.76 0.66 0.62 0.78 0.85%

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