[YHS] YoY TTM Result on 30-Jun-2008 [#2]

Stock

[YHS] YEO HIAP SENG (M) BHD

Announcement Date

31-Jul-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- 28.23%

YoY- -173.3%

Quarter Report

YHS Q2 2008 Financial Results.pdf

Latest QR

Upcoming QR

YHS's Result

YHS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	485,524	529,381	559,123	510,151	529,990	446,435	392,453	3.60%
YoY %	-8.28%	-5.32%	9.60%	-3.74%	18.72%	13.76%	-	-
Horiz. %	123.72%	134.89%	142.47%	129.99%	135.05%	113.76%	100.00%	-
PBT	23,156	-796	-3,593	-15,016	18,136	17,841	15,932	6.42%
YoY %	3,009.05%	77.85%	76.07%	-182.80%	1.65%	11.98%	-	-
Horiz. %	145.34%	-5.00%	-22.55%	-94.25%	113.83%	111.98%	100.00%	-
Tax	-7,842	-3,425	-2,072	2,955	-1,662	-3,981	-5,583	5.82%
YoY %	-128.96%	-65.30%	-170.12%	277.80%	58.25%	28.69%	-	-
Horiz. %	140.46%	61.35%	37.11%	-52.93%	29.77%	71.31%	100.00%	-
NP	15,314	-4,221	-5,665	-12,061	16,474	13,860	10,349	6.74%
YoY %	462.81%	25.49%	53.03%	-173.21%	18.86%	33.93%	-	-
Horiz. %	147.98%	-40.79%	-54.74%	-116.54%	159.18%	133.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,305	-4,221	-5,668	-12,071	16,467	13,861	10,349	6.73%
YoY %	462.59%	25.53%	53.04%	-173.30%	18.80%	33.94%	-	-
Horiz. %	147.89%	-40.79%	-54.77%	-116.64%	159.12%	133.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.87%	-	-	-	9.16%	22.31%	35.04%	-
YoY %	0.00%	-	-	-	-58.94%	-36.33%	-	-
Horiz. %	96.66%	-	-	-	26.14%	63.67%	100.00%	-
Total Cost	470,210	533,602	564,788	522,212	513,516	432,575	382,104	3.51%
YoY %	-11.88%	-5.52%	8.15%	1.69%	18.71%	13.21%	-	-
Horiz. %	123.06%	139.65%	147.81%	136.67%	134.39%	113.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	256,355	250,732	260,775	292,299	311,520	248,000	318,767	-3.56%
YoY %	2.24%	-3.85%	-10.78%	-6.17%	25.61%	-22.20%	-	-
Horiz. %	80.42%	78.66%	81.81%	91.70%	97.73%	77.80%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	18,132	16,782	9,854	21,624	19,101	17,670	18,524	-0.35%
YoY %	8.04%	70.31%	-54.43%	13.21%	8.10%	-4.61%	-	-
Horiz. %	97.88%	90.60%	53.20%	116.74%	103.11%	95.39%	100.00%	-
Div Payout %	118.47%	0.00%	0.00%	0.00%	116.00%	127.48%	179.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	-9.01%	-28.78%	-	-
Horiz. %	66.18%	0.00%	0.00%	0.00%	64.80%	71.22%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	256,355	250,732	260,775	292,299	311,520	248,000	318,767	-3.56%
YoY %	2.24%	-3.85%	-10.78%	-6.17%	25.61%	-22.20%	-	-
Horiz. %	80.42%	78.66%	81.81%	91.70%	97.73%	77.80%	100.00%	-
NOSH	152,592	152,885	152,500	157,999	152,549	124,000	139,200	1.54%
YoY %	-0.19%	0.25%	-3.48%	3.57%	23.02%	-10.92%	-	-
Horiz. %	109.62%	109.83%	109.55%	113.51%	109.59%	89.08%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	3.15%	-0.80%	-1.01%	-2.36%	3.11%	3.10%	2.64%	-
YoY %	493.75%	20.79%	57.20%	-175.88%	0.32%	17.42%	-	-
Horiz. %	119.32%	-30.30%	-38.26%	-89.39%	117.80%	117.42%	100.00%	-
ROE	5.97%	-1.68%	-2.17%	-4.13%	5.29%	5.59%	3.25%	-
YoY %	455.36%	22.58%	47.46%	-178.07%	-5.37%	72.00%	-	-
Horiz. %	183.69%	-51.69%	-66.77%	-127.08%	162.77%	172.00%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	318.18	346.26	366.64	322.88	347.42	360.03	281.93	2.03%
YoY %	-8.11%	-5.56%	13.55%	-7.06%	-3.50%	27.70%	-	-
Horiz. %	112.86%	122.82%	130.05%	114.52%	123.23%	127.70%	100.00%	-
EPS	10.03	-2.76	-3.72	-7.64	10.79	11.18	7.43	5.12%
YoY %	463.41%	25.81%	51.31%	-170.81%	-3.49%	50.47%	-	-
Horiz. %	134.99%	-37.15%	-50.07%	-102.83%	145.22%	150.47%	100.00%	-
DPS	12.00	11.00	6.46	13.69	12.52	14.25	13.31	-1.71%
YoY %	9.09%	70.28%	-52.81%	9.35%	-12.14%	7.06%	-	-
Horiz. %	90.16%	82.64%	48.53%	102.85%	94.06%	107.06%	100.00%	-
NAPS	1.68	1.64	1.71	1.85	2.0421	2.00	2.29	-5.02%
YoY %	2.44%	-4.09%	-7.57%	-9.41%	2.11%	-12.66%	-	-
Horiz. %	73.36%	71.62%	74.67%	80.79%	89.17%	87.34%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 157,999
RPS	316.19	344.76	364.12	332.23	345.15	290.74	255.58	3.60%
YoY %	-8.29%	-5.32%	9.60%	-3.74%	18.71%	13.76%	-	-
Horiz. %	123.71%	134.89%	142.47%	129.99%	135.05%	113.76%	100.00%	-
EPS	9.97	-2.75	-3.69	-7.86	10.72	9.03	6.74	6.73%
YoY %	462.55%	25.47%	53.05%	-173.32%	18.72%	33.98%	-	-
Horiz. %	147.92%	-40.80%	-54.75%	-116.62%	159.05%	133.98%	100.00%	-
DPS	11.81	10.93	6.42	14.08	12.44	11.51	12.06	-0.34%
YoY %	8.05%	70.25%	-54.40%	13.18%	8.08%	-4.56%	-	-
Horiz. %	97.93%	90.63%	53.23%	116.75%	103.15%	95.44%	100.00%	-
NAPS	1.6695	1.6329	1.6983	1.9036	2.0288	1.6151	2.076	-3.56%
YoY %	2.24%	-3.85%	-10.78%	-6.17%	25.61%	-22.20%	-	-
Horiz. %	80.42%	78.66%	81.81%	91.70%	97.73%	77.80%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	1.68	1.40	1.32	1.50	1.95	2.02	1.94	-
P/RPS	0.53	0.40	0.36	0.46	0.56	0.56	0.69	-4.29%
YoY %	32.50%	11.11%	-21.74%	-17.86%	0.00%	-18.84%	-	-
Horiz. %	76.81%	57.97%	52.17%	66.67%	81.16%	81.16%	100.00%	-
P/EPS	16.75	-50.71	-35.52	-19.63	18.06	18.07	26.09	-7.11%
YoY %	133.03%	-42.76%	-80.95%	-208.69%	-0.06%	-30.74%	-	-
Horiz. %	64.20%	-194.37%	-136.14%	-75.24%	69.22%	69.26%	100.00%	-
EY	5.97	-1.97	-2.82	-5.09	5.54	5.53	3.83	7.67%
YoY %	403.05%	30.14%	44.60%	-191.88%	0.18%	44.39%	-	-
Horiz. %	155.87%	-51.44%	-73.63%	-132.90%	144.65%	144.39%	100.00%	-
DY	7.14	7.86	4.90	9.12	6.42	7.05	6.86	0.66%
YoY %	-9.16%	60.41%	-46.27%	42.06%	-8.94%	2.77%	-	-
Horiz. %	104.08%	114.58%	71.43%	132.94%	93.59%	102.77%	100.00%	-
P/NAPS	1.00	0.85	0.77	0.81	0.95	1.01	0.85	2.74%
YoY %	17.65%	10.39%	-4.94%	-14.74%	-5.94%	18.82%	-	-
Horiz. %	117.65%	100.00%	90.59%	95.29%	111.76%	118.82%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	28/07/11	27/07/10	30/07/09	31/07/08	25/07/07	26/07/06	28/07/05	-
Price	1.93	1.66	1.41	1.45	1.93	2.02	2.05	-
P/RPS	0.61	0.48	0.38	0.45	0.56	0.56	0.73	-2.94%
YoY %	27.08%	26.32%	-15.56%	-19.64%	0.00%	-23.29%	-	-
Horiz. %	83.56%	65.75%	52.05%	61.64%	76.71%	76.71%	100.00%	-
P/EPS	19.24	-60.13	-37.94	-18.98	17.88	18.07	27.57	-5.81%
YoY %	132.00%	-58.49%	-99.89%	-206.15%	-1.05%	-34.46%	-	-
Horiz. %	69.79%	-218.10%	-137.61%	-68.84%	64.85%	65.54%	100.00%	-
EY	5.20	-1.66	-2.64	-5.27	5.59	5.53	3.63	6.17%
YoY %	413.25%	37.12%	49.91%	-194.28%	1.08%	52.34%	-	-
Horiz. %	143.25%	-45.73%	-72.73%	-145.18%	153.99%	152.34%	100.00%	-
DY	6.22	6.63	4.58	9.44	6.49	7.05	6.49	-0.70%
YoY %	-6.18%	44.76%	-51.48%	45.45%	-7.94%	8.63%	-	-
Horiz. %	95.84%	102.16%	70.57%	145.45%	100.00%	108.63%	100.00%	-
P/NAPS	1.15	1.01	0.82	0.78	0.95	1.01	0.90	4.16%
YoY %	13.86%	23.17%	5.13%	-17.89%	-5.94%	12.22%	-	-
Horiz. %	127.78%	112.22%	91.11%	86.67%	105.56%	112.22%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos