[YHS] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
26-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 52.84%
YoY- 78.68%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 534,297 516,375 485,524 472,625 472,214 507,941 529,381 0.61%
PBT 32,487 27,167 23,156 10,102 7,660 6,022 -796 -
Tax -7,499 -7,638 -7,842 -4,263 -3,842 -3,230 -3,425 68.37%
NP 24,988 19,529 15,314 5,839 3,818 2,792 -4,221 -
-
NP to SH 24,983 19,523 15,305 5,834 3,817 2,793 -4,221 -
-
Tax Rate 23.08% 28.11% 33.87% 42.20% 50.16% 53.64% - -
Total Cost 509,309 496,846 470,210 466,786 468,396 505,149 533,602 -3.05%
-
Net Worth 264,077 256,339 256,355 262,540 250,006 250,765 250,732 3.50%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 18,315 18,132 18,132 21,198 21,198 16,782 16,782 5.98%
Div Payout % 73.31% 92.88% 118.47% 363.37% 555.38% 600.87% 0.00% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 264,077 256,339 256,355 262,540 250,006 250,765 250,732 3.50%
NOSH 152,646 152,583 152,592 152,640 150,606 152,905 152,885 -0.10%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.68% 3.78% 3.15% 1.24% 0.81% 0.55% -0.80% -
ROE 9.46% 7.62% 5.97% 2.22% 1.53% 1.11% -1.68% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 350.02 338.42 318.18 309.63 313.54 332.19 346.26 0.72%
EPS 16.37 12.80 10.03 3.82 2.53 1.83 -2.76 -
DPS 12.00 12.00 12.00 14.00 14.00 11.00 11.00 5.95%
NAPS 1.73 1.68 1.68 1.72 1.66 1.64 1.64 3.61%
Adjusted Per Share Value based on latest NOSH - 152,640
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 347.96 336.29 316.19 307.79 307.53 330.79 344.76 0.61%
EPS 16.27 12.71 9.97 3.80 2.49 1.82 -2.75 -
DPS 11.93 11.81 11.81 13.81 13.81 10.93 10.93 5.99%
NAPS 1.7198 1.6694 1.6695 1.7098 1.6281 1.6331 1.6329 3.50%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.92 1.69 1.68 1.52 1.47 1.47 1.40 -
P/RPS 0.55 0.50 0.53 0.49 0.47 0.44 0.40 23.58%
P/EPS 11.73 13.21 16.75 39.77 58.00 80.48 -50.71 -
EY 8.52 7.57 5.97 2.51 1.72 1.24 -1.97 -
DY 6.25 7.10 7.14 9.21 9.52 7.48 7.86 -14.13%
P/NAPS 1.11 1.01 1.00 0.88 0.89 0.90 0.85 19.41%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 20/02/12 03/11/11 28/07/11 26/04/11 17/02/11 03/11/10 27/07/10 -
Price 2.21 1.71 1.93 1.65 1.51 1.54 1.66 -
P/RPS 0.63 0.51 0.61 0.53 0.48 0.46 0.48 19.81%
P/EPS 13.50 13.36 19.24 43.17 59.58 84.31 -60.13 -
EY 7.41 7.48 5.20 2.32 1.68 1.19 -1.66 -
DY 5.43 7.02 6.22 8.48 9.27 7.14 6.63 -12.43%
P/NAPS 1.28 1.02 1.15 0.96 0.91 0.94 1.01 17.05%

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