[YSPSAH] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 124.02%
YoY- 104.21%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 81,676 86,381 82,176 78,506 77,928 74,960 72,165 8.61%
PBT 10,316 17,860 18,465 20,906 11,156 11,579 10,098 1.43%
Tax -2,912 -3,259 -2,668 -3,262 -3,280 -3,096 -3,032 -2.65%
NP 7,404 14,601 15,797 17,644 7,876 8,483 7,066 3.16%
-
NP to SH 7,404 14,601 15,797 17,644 7,876 8,483 7,066 3.16%
-
Tax Rate 28.23% 18.25% 14.45% 15.60% 29.40% 26.74% 30.03% -
Total Cost 74,272 71,780 66,378 60,862 70,052 66,477 65,098 9.19%
-
Net Worth 89,525 87,739 85,320 81,949 80,850 79,013 75,481 12.05%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - 3,292 4,344 -
Div Payout % - - - - - 38.81% 61.48% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 89,525 87,739 85,320 81,949 80,850 79,013 75,481 12.05%
NOSH 60,490 60,509 60,510 54,999 55,000 54,870 54,303 7.46%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 9.07% 16.90% 19.22% 22.47% 10.11% 11.32% 9.79% -
ROE 8.27% 16.64% 18.52% 21.53% 9.74% 10.74% 9.36% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 135.02 142.76 135.80 142.74 141.69 136.61 132.89 1.06%
EPS 12.24 24.13 26.11 32.08 14.32 15.46 13.01 -3.98%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 8.00 -
NAPS 1.48 1.45 1.41 1.49 1.47 1.44 1.39 4.27%
Adjusted Per Share Value based on latest NOSH - 54,999
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 57.58 60.90 57.93 55.35 54.94 52.85 50.88 8.60%
EPS 5.22 10.29 11.14 12.44 5.55 5.98 4.98 3.19%
DPS 0.00 0.00 0.00 0.00 0.00 2.32 3.06 -
NAPS 0.6312 0.6186 0.6015 0.5777 0.57 0.557 0.5321 12.07%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.44 1.37 1.35 1.43 1.38 1.69 1.98 -
P/RPS 1.07 0.96 0.99 1.00 0.97 1.24 1.49 -19.82%
P/EPS 11.76 5.68 5.17 4.46 9.64 10.93 15.22 -15.81%
EY 8.50 17.61 19.34 22.43 10.38 9.15 6.57 18.75%
DY 0.00 0.00 0.00 0.00 0.00 3.55 4.04 -
P/NAPS 0.97 0.94 0.96 0.96 0.94 1.17 1.42 -22.45%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 13/03/06 13/12/05 23/08/05 09/05/05 17/02/05 28/10/04 -
Price 1.33 1.42 1.30 1.31 1.45 1.62 1.90 -
P/RPS 0.99 0.99 0.96 0.92 1.02 1.19 1.43 -21.75%
P/EPS 10.87 5.88 4.98 4.08 10.13 10.48 14.60 -17.86%
EY 9.20 16.99 20.08 24.49 9.88 9.54 6.85 21.75%
DY 0.00 0.00 0.00 0.00 0.00 3.70 4.21 -
P/NAPS 0.90 0.98 0.92 0.88 0.99 1.13 1.37 -24.44%

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