[YHS] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
30-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 124.46%
YoY- 2602.53%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
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 139,715 116,114 103,215 142,253 129,328 115,139 105,870 4.72%
PBT 948 5,463 -7,591 2,920 164 -5,983 1,541 -7.77%
Tax -442 -1,339 2,240 -785 -79 1,317 -424 0.69%
NP 506 4,124 -5,351 2,135 85 -4,666 1,117 -12.35%
-
NP to SH 505 4,120 -5,351 2,135 79 -4,668 1,116 -12.36%
-
Tax Rate 46.62% 24.51% - 26.88% 48.17% - 27.51% -
Total Cost 139,209 111,990 108,566 140,118 129,243 119,805 104,753 4.84%
-
Net Worth 272,393 256,355 250,732 260,775 292,299 311,520 248,000 1.57%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 4,577 7,644 4,575 7,899 7,627 6,200 -
Div Payout % - 111.11% 0.00% 214.29% 10,000.00% 0.00% 555.56% -
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 272,393 256,355 250,732 260,775 292,299 311,520 248,000 1.57%
NOSH 153,030 152,592 152,885 152,500 157,999 152,549 124,000 3.56%
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 0.36% 3.55% -5.18% 1.50% 0.07% -4.05% 1.06% -
ROE 0.19% 1.61% -2.13% 0.82% 0.03% -1.50% 0.45% -
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 91.30 76.09 67.51 93.28 81.85 75.48 85.38 1.12%
EPS 0.33 2.70 -3.50 1.40 0.05 -3.06 0.73 -12.38%
DPS 0.00 3.00 5.00 3.00 5.00 5.00 5.00 -
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 - 152,500
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 90.99 75.62 67.22 92.64 84.22 74.98 68.95 4.72%
EPS 0.33 2.68 -3.48 1.39 0.05 -3.04 0.73 -12.38%
DPS 0.00 2.98 4.98 2.98 5.14 4.97 4.04 -
NAPS 1.7739 1.6695 1.6329 1.6983 1.9036 2.0288 1.6151 1.57%
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 3.72 2.21 2.07 1.42 1.83 2.58 2.37 7.79%
P/EPS 1,030.30 62.22 -40.00 94.29 3,000.00 -63.73 224.44 28.88%
EY 0.10 1.61 -2.50 1.06 0.03 -1.57 0.45 -22.15%
DY 0.00 1.79 3.57 2.27 3.33 2.56 2.48 -
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 3.75 2.54 2.46 1.51 1.77 2.56 2.37 7.94%
P/EPS 1,036.36 71.48 -47.43 100.71 2,900.00 -63.07 224.44 29.01%
EY 0.10 1.40 -2.11 0.99 0.03 -1.59 0.45 -22.15%
DY 0.00 1.55 3.01 2.13 3.45 2.59 2.48 -
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