[YHS] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
20-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -40.01%
YoY- 1094.19%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 119,436 101,514 137,241 138,360 109,536 145,928 113,595 0.83%
PBT 7,016 1,696 58 371 -6,747 13,650 4,178 9.01%
Tax -2,056 -2,195 -1,583 -462 1,558 -2,558 -485 27.20%
NP 4,960 -499 -1,525 -91 -5,189 11,092 3,693 5.03%
-
NP to SH 4,961 -499 -1,523 -88 -5,185 11,092 3,696 5.02%
-
Tax Rate 29.30% 129.42% 2,729.31% 124.53% - 18.74% 11.61% -
Total Cost 114,476 102,013 138,766 138,451 114,725 134,836 109,902 0.68%
-
Net Worth 264,077 250,006 252,817 158,399 291,274 322,560 312,248 -2.75%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 13,738 13,554 9,138 5,279 13,724 11,474 11,470 3.05%
Div Payout % 276.92% 0.00% 0.00% 0.00% 0.00% 103.45% 310.34% -
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 264,077 250,006 252,817 158,399 291,274 322,560 312,248 -2.75%
NOSH 152,646 150,606 152,300 87,999 152,499 127,494 127,448 3.05%
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 4.15% -0.49% -1.11% -0.07% -4.74% 7.60% 3.25% -
ROE 1.88% -0.20% -0.60% -0.06% -1.78% 3.44% 1.18% -
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 78.24 67.40 90.11 157.23 71.83 114.46 89.13 -2.14%
EPS 3.25 -0.33 -1.00 -0.10 -3.40 8.70 2.90 1.91%
DPS 9.00 9.00 6.00 6.00 9.00 9.00 9.00 0.00%
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 - 152,646
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 77.78 66.11 89.38 90.11 71.33 95.03 73.98 0.83%
EPS 3.23 -0.32 -0.99 -0.06 -3.38 7.22 2.41 4.99%
DPS 8.95 8.83 5.95 3.44 8.94 7.47 7.47 3.05%
NAPS 1.7198 1.6281 1.6465 1.0316 1.8969 2.1007 2.0335 -2.75%
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 2.45 2.18 1.55 0.80 2.46 1.90 2.24 1.50%
P/EPS 59.08 -443.67 -140.00 -1,260.00 -52.06 24.94 68.97 -2.54%
EY 1.69 -0.23 -0.71 -0.08 -1.92 4.01 1.45 2.58%
DY 4.69 6.12 4.29 4.76 5.08 4.15 4.50 0.69%
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 2.82 2.24 1.45 0.76 2.16 2.16 2.23 3.98%
P/EPS 68.00 -455.74 -131.00 -1,190.00 -45.59 28.39 68.62 -0.15%
EY 1.47 -0.22 -0.76 -0.08 -2.19 3.52 1.46 0.11%
DY 4.07 5.96 4.58 5.04 5.81 3.64 4.52 -1.73%
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