[YHS] YoY Cumulative Quarter 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- 13.45%
YoY- -50.85%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 460,129 414,861 370,700 408,800 430,476 367,043 371,759 3.61%
PBT 16,205 25,471 5,964 -7,095 4,243 -13,357 17,943 -1.68%
Tax -6,360 -5,443 -1,647 -2,458 -1,911 4,949 -4,664 5.30%
NP 9,845 20,028 4,317 -9,553 2,332 -8,408 13,279 -4.86%
-
NP to SH 9,841 20,022 4,316 -9,555 2,317 -8,416 13,274 -4.86%
-
Tax Rate 39.25% 21.37% 27.62% - 45.04% - 25.99% -
Total Cost 450,284 394,833 366,383 418,353 428,144 375,451 358,480 3.86%
-
Net Worth 276,587 256,574 250,114 254,901 278,039 296,041 311,428 -1.95%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 4,581 7,625 4,579 7,723 7,637 6,381 -
Div Payout % - 22.88% 176.68% 0.00% 333.33% 0.00% 48.08% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 276,587 256,574 250,114 254,901 278,039 296,041 311,428 -1.95%
NOSH 152,810 152,723 152,508 152,635 154,466 152,740 127,634 3.04%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.14% 4.83% 1.16% -2.34% 0.54% -2.29% 3.57% -
ROE 3.56% 7.80% 1.73% -3.75% 0.83% -2.84% 4.26% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 301.11 271.64 243.07 267.83 278.69 240.31 291.27 0.55%
EPS 6.44 13.11 2.83 -6.26 1.50 -5.51 10.40 -7.67%
DPS 0.00 3.00 5.00 3.00 5.00 5.00 5.00 -
NAPS 1.81 1.68 1.64 1.67 1.80 1.9382 2.44 -4.85%
Adjusted Per Share Value based on latest NOSH - 153,552
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 299.66 270.18 241.42 266.23 280.34 239.03 242.11 3.61%
EPS 6.41 13.04 2.81 -6.22 1.51 -5.48 8.64 -4.84%
DPS 0.00 2.98 4.97 2.98 5.03 4.97 4.16 -
NAPS 1.8013 1.6709 1.6289 1.66 1.8107 1.9279 2.0282 -1.95%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.54 1.69 1.47 1.36 1.32 1.81 2.01 -
P/RPS 1.18 0.62 0.60 0.51 0.47 0.75 0.69 9.34%
P/EPS 54.97 12.89 51.94 -21.73 88.00 -32.85 19.33 19.00%
EY 1.82 7.76 1.93 -4.60 1.14 -3.04 5.17 -15.95%
DY 0.00 1.78 3.40 2.21 3.79 2.76 2.49 -
P/NAPS 1.96 1.01 0.90 0.81 0.73 0.93 0.82 15.61%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 01/11/12 03/11/11 03/11/10 28/10/09 23/10/08 25/10/07 30/10/06 -
Price 3.55 1.71 1.54 1.40 1.11 1.90 2.00 -
P/RPS 1.18 0.63 0.63 0.52 0.40 0.79 0.69 9.34%
P/EPS 55.12 13.04 54.42 -22.36 74.00 -34.48 19.23 19.16%
EY 1.81 7.67 1.84 -4.47 1.35 -2.90 5.20 -16.11%
DY 0.00 1.75 3.25 2.14 4.50 2.63 2.50 -
P/NAPS 1.96 1.02 0.94 0.84 0.62 0.98 0.82 15.61%

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