[YHS] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -15.95%
YoY- -597.04%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 534,297 472,214 546,041 568,836 476,579 517,687 418,911 4.13%
PBT 32,487 7,660 -7,038 4,614 -20,104 31,593 16,117 12.38%
Tax -7,499 -3,842 -4,041 -2,373 6,507 -7,222 -3,611 12.94%
NP 24,988 3,818 -11,079 2,241 -13,597 24,371 12,506 12.22%
-
NP to SH 24,983 3,817 -11,079 2,229 -13,601 24,366 12,507 12.21%
-
Tax Rate 23.08% 50.16% - 51.43% - 22.86% 22.40% -
Total Cost 509,309 468,396 557,120 566,595 490,176 493,316 406,405 3.83%
-
Net Worth 264,184 253,581 251,910 267,479 291,886 324,452 312,674 -2.76%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 18,324 21,386 13,657 16,346 21,394 17,953 17,867 0.42%
Div Payout % 73.35% 560.29% 0.00% 733.33% 0.00% 73.68% 142.86% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 264,184 253,581 251,910 267,479 291,886 324,452 312,674 -2.76%
NOSH 152,707 152,760 151,753 148,600 152,820 128,242 127,622 3.03%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 4.68% 0.81% -2.03% 0.39% -2.85% 4.71% 2.99% -
ROE 9.46% 1.51% -4.40% 0.83% -4.66% 7.51% 4.00% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 349.88 309.12 359.82 382.80 311.86 403.68 328.24 1.06%
EPS 16.36 2.50 -7.26 1.50 -8.90 19.00 9.80 8.91%
DPS 12.00 14.00 9.00 11.00 14.00 14.00 14.00 -2.53%
NAPS 1.73 1.66 1.66 1.80 1.91 2.53 2.45 -5.63%
Adjusted Per Share Value based on latest NOSH - 152,300
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 347.96 307.53 355.61 370.45 310.37 337.14 272.81 4.13%
EPS 16.27 2.49 -7.22 1.45 -8.86 15.87 8.15 12.20%
DPS 11.93 13.93 8.89 10.65 13.93 11.69 11.64 0.41%
NAPS 1.7205 1.6514 1.6405 1.7419 1.9009 2.113 2.0363 -2.76%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.92 1.47 1.40 1.26 1.77 2.17 2.00 -
P/RPS 0.55 0.48 0.39 0.33 0.57 0.54 0.61 -1.71%
P/EPS 11.74 58.83 -19.18 84.00 -19.89 11.42 20.41 -8.80%
EY 8.52 1.70 -5.21 1.19 -5.03 8.76 4.90 9.65%
DY 6.25 9.52 6.43 8.73 7.91 6.45 7.00 -1.87%
P/NAPS 1.11 0.89 0.84 0.70 0.93 0.86 0.82 5.17%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 20/02/12 17/02/11 10/02/10 17/02/09 19/03/08 31/01/07 21/02/06 -
Price 2.21 1.51 1.31 1.19 1.55 2.47 1.99 -
P/RPS 0.63 0.49 0.36 0.31 0.50 0.61 0.61 0.53%
P/EPS 13.51 60.43 -17.94 79.33 -17.42 13.00 20.31 -6.56%
EY 7.40 1.65 -5.57 1.26 -5.74 7.69 4.92 7.03%
DY 5.43 9.27 6.87 9.24 9.03 5.67 7.04 -4.23%
P/NAPS 1.28 0.91 0.79 0.66 0.81 0.98 0.81 7.92%

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