[YHS] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
28-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -23.01%
YoY- 4351.52%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 606,126 535,470 508,850 542,170 561,596 494,452 469,556 4.34%
PBT 23,724 31,492 500 -11,982 4,432 -5,744 21,170 1.91%
Tax -6,368 -7,972 28 -1,204 -1,806 5,298 -5,822 1.50%
NP 17,356 23,520 528 -13,186 2,626 -446 15,348 2.06%
-
NP to SH 17,348 23,504 528 -13,188 2,606 -454 15,344 2.06%
-
Tax Rate 26.84% 25.31% -5.60% - 40.75% - 27.50% -
Total Cost 588,770 511,950 508,322 555,356 558,970 494,898 454,208 4.41%
-
Net Worth 271,826 256,407 216,479 261,012 283,594 309,037 255,733 1.02%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 9,157 13,199 9,158 15,329 15,133 12,786 -
Div Payout % - 38.96% 2,500.00% 0.00% 588.24% 0.00% 83.33% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 271,826 256,407 216,479 261,012 283,594 309,037 255,733 1.02%
NOSH 152,711 152,623 131,999 152,638 153,294 151,333 127,866 3.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.86% 4.39% 0.10% -2.43% 0.47% -0.09% 3.27% -
ROE 6.38% 9.17% 0.24% -5.05% 0.92% -0.15% 6.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 396.91 350.84 385.49 355.20 366.35 326.73 367.22 1.30%
EPS 11.36 15.40 0.40 -8.64 1.70 -0.30 10.00 2.14%
DPS 0.00 6.00 10.00 6.00 10.00 10.00 10.00 -
NAPS 1.78 1.68 1.64 1.71 1.85 2.0421 2.00 -1.92%
Adjusted Per Share Value based on latest NOSH - 152,592
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 394.74 348.72 331.38 353.08 365.74 322.01 305.79 4.34%
EPS 11.30 15.31 0.34 -8.59 1.70 -0.30 9.99 2.07%
DPS 0.00 5.96 8.60 5.96 9.98 9.86 8.33 -
NAPS 1.7702 1.6698 1.4098 1.6998 1.8469 2.0126 1.6654 1.02%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 3.40 1.68 1.40 1.32 1.50 1.95 2.02 -
P/RPS 0.86 0.48 0.36 0.37 0.41 0.60 0.55 7.72%
P/EPS 29.93 10.91 350.00 -15.28 88.24 -650.00 16.83 10.06%
EY 3.34 9.17 0.29 -6.55 1.13 -0.15 5.94 -9.14%
DY 0.00 3.57 7.14 4.55 6.67 5.13 4.95 -
P/NAPS 1.91 1.00 0.85 0.77 0.81 0.95 1.01 11.19%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 02/08/12 28/07/11 27/07/10 30/07/09 31/07/08 25/07/07 26/07/06 -
Price 3.42 1.93 1.66 1.41 1.45 1.93 2.02 -
P/RPS 0.86 0.55 0.43 0.40 0.40 0.59 0.55 7.72%
P/EPS 30.11 12.53 415.00 -16.32 85.29 -643.33 16.83 10.17%
EY 3.32 7.98 0.24 -6.13 1.17 -0.16 5.94 -9.23%
DY 0.00 3.11 6.02 4.26 6.90 5.18 4.95 -
P/NAPS 1.92 1.15 1.01 0.82 0.78 0.95 1.01 11.28%

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