[YHS] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
25-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 30.79%
YoY- 7.04%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 653,392 606,484 604,840 515,328 605,880 528,348 515,632 4.02%
PBT 43,656 41,132 31,364 -35,644 8,208 12,444 36,176 3.17%
Tax -10,968 -10,588 -8,904 732 -3,296 5,328 -9,948 1.63%
NP 32,688 30,544 22,460 -34,912 4,912 17,772 26,228 3.73%
-
NP to SH 32,676 30,528 22,460 -34,916 4,896 17,764 26,224 3.73%
-
Tax Rate 25.12% 25.74% 28.39% - 40.16% -42.82% 27.50% -
Total Cost 620,704 575,940 582,380 550,240 600,968 510,576 489,404 4.03%
-
Net Worth 274,844 262,540 259,504 260,338 292,229 326,096 321,845 -2.59%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 274,844 262,540 259,504 260,338 292,229 326,096 321,845 -2.59%
NOSH 152,691 152,640 151,756 153,140 152,999 126,885 128,568 2.90%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 5.00% 5.04% 3.71% -6.77% 0.81% 3.36% 5.09% -
ROE 11.89% 11.63% 8.65% -13.41% 1.68% 5.45% 8.15% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 427.92 397.33 398.56 336.51 396.00 416.40 401.06 1.08%
EPS 21.40 20.00 14.80 -22.80 3.20 14.00 20.40 0.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.72 1.71 1.70 1.91 2.57 2.5033 -5.34%
Adjusted Per Share Value based on latest NOSH - 152,691
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 425.52 394.97 393.90 335.60 394.57 344.08 335.80 4.02%
EPS 21.28 19.88 14.63 -22.74 3.19 11.57 17.08 3.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7899 1.7098 1.69 1.6954 1.9031 2.1237 2.096 -2.59%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.60 1.52 1.34 1.05 1.56 2.40 2.05 -
P/RPS 0.61 0.38 0.34 0.31 0.39 0.58 0.51 3.02%
P/EPS 12.15 7.60 9.05 -4.61 48.75 17.14 10.05 3.21%
EY 8.23 13.16 11.04 -21.71 2.05 5.83 9.95 -3.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.88 0.78 0.62 0.82 0.93 0.82 9.82%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/04/12 26/04/11 22/04/10 23/04/09 22/04/08 03/05/07 13/06/06 -
Price 2.88 1.65 1.38 1.30 1.66 2.46 1.99 -
P/RPS 0.67 0.42 0.35 0.39 0.42 0.59 0.50 4.99%
P/EPS 13.46 8.25 9.32 -5.70 51.88 17.57 9.76 5.49%
EY 7.43 12.12 10.72 -17.54 1.93 5.69 10.25 -5.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 0.96 0.81 0.76 0.87 0.96 0.79 12.46%

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