[YHS] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[YHS] YEO HIAP SENG (M) BHD
Announcement Date
28-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 162.34%
YoY- 462.59%
Quarter Report
Latest QR
Upcoming QR
YHS's Result
YHS's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 569,625 485,524 529,381 559,123 510,151 529,990 446,435 4.14%
PBT 28,603 23,156 -796 -3,593 -15,016 18,136 17,841 8.17%
Tax -6,697 -7,842 -3,425 -2,072 2,955 -1,662 -3,981 9.04%
NP 21,906 15,314 -4,221 -5,665 -12,061 16,474 13,860 7.92%
-
NP to SH 21,905 15,305 -4,221 -5,668 -12,071 16,467 13,861 7.91%
-
Tax Rate 23.41% 33.87% - - - 9.16% 22.31% -
Total Cost 547,719 470,210 533,602 564,788 522,212 513,516 432,575 4.00%
-
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 13,738 18,132 16,782 9,854 21,624 19,101 17,670 -4.10%
Div Payout % 62.72% 118.47% 0.00% 0.00% 0.00% 116.00% 127.48% -
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 3.85% 3.15% -0.80% -1.01% -2.36% 3.11% 3.10% -
ROE 8.04% 5.97% -1.68% -2.17% -4.13% 5.29% 5.59% -
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 372.23 318.18 346.26 366.64 322.88 347.42 360.03 0.55%
EPS 14.31 10.03 -2.76 -3.72 -7.64 10.79 11.18 4.19%
DPS 9.00 12.00 11.00 6.46 13.69 12.52 14.25 -7.36%
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 - 152,592
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 370.96 316.19 344.76 364.12 332.23 345.15 290.74 4.14%
EPS 14.27 9.97 -2.75 -3.69 -7.86 10.72 9.03 7.91%
DPS 8.95 11.81 10.93 6.42 14.08 12.44 11.51 -4.10%
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 0.91 0.53 0.40 0.36 0.46 0.56 0.56 8.42%
P/EPS 23.75 16.75 -50.71 -35.52 -19.63 18.06 18.07 4.65%
EY 4.21 5.97 -1.97 -2.82 -5.09 5.54 5.53 -4.43%
DY 2.65 7.14 7.86 4.90 9.12 6.42 7.05 -15.03%
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 0.92 0.61 0.48 0.38 0.45 0.56 0.56 8.61%
P/EPS 23.89 19.24 -60.13 -37.94 -18.98 17.88 18.07 4.75%
EY 4.19 5.20 -1.66 -2.64 -5.27 5.59 5.53 -4.51%
DY 2.63 6.22 6.63 4.58 9.44 6.49 7.05 -15.14%
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