[YSPSAH] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -17.33%
YoY- -16.31%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 120,896 130,775 130,100 125,656 124,556 124,016 123,308 -1.30%
PBT 13,924 16,103 16,969 16,276 19,496 18,349 19,292 -19.55%
Tax -3,488 -3,885 -4,273 -4,146 -4,984 -6,048 -5,184 -23.23%
NP 10,436 12,218 12,696 12,130 14,512 12,301 14,108 -18.22%
-
NP to SH 10,068 12,060 12,520 12,010 14,528 12,367 14,149 -20.31%
-
Tax Rate 25.05% 24.13% 25.18% 25.47% 25.56% 32.96% 26.87% -
Total Cost 110,460 118,557 117,404 113,526 110,044 111,715 109,200 0.76%
-
Net Worth 153,546 152,073 150,046 129,763 127,741 123,122 121,396 16.97%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 5,811 77 82 - 4,104 54 -
Div Payout % - 48.19% 0.62% 0.69% - 33.19% 0.39% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 153,546 152,073 150,046 129,763 127,741 123,122 121,396 16.97%
NOSH 97,181 96,861 96,804 69,022 69,049 68,401 68,200 26.65%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.63% 9.34% 9.76% 9.65% 11.65% 9.92% 11.44% -
ROE 6.56% 7.93% 8.34% 9.26% 11.37% 10.04% 11.66% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 124.40 135.01 134.40 182.05 180.39 181.31 180.80 -22.07%
EPS 10.36 14.43 12.93 17.40 21.04 12.87 20.75 -37.09%
DPS 0.00 6.00 0.08 0.12 0.00 6.00 0.08 -
NAPS 1.58 1.57 1.55 1.88 1.85 1.80 1.78 -7.64%
Adjusted Per Share Value based on latest NOSH - 69,011
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 85.23 92.20 91.72 88.59 87.81 87.43 86.93 -1.30%
EPS 7.10 8.50 8.83 8.47 10.24 8.72 9.98 -20.32%
DPS 0.00 4.10 0.05 0.06 0.00 2.89 0.04 -
NAPS 1.0825 1.0721 1.0578 0.9148 0.9006 0.868 0.8558 16.97%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.17 1.03 1.04 1.12 0.86 0.92 1.05 -
P/RPS 0.94 0.76 0.77 0.62 0.48 0.51 0.58 38.01%
P/EPS 11.29 8.27 8.04 6.44 4.09 5.09 5.06 70.83%
EY 8.85 12.09 12.44 15.54 24.47 19.65 19.76 -41.49%
DY 0.00 5.83 0.08 0.11 0.00 6.52 0.08 -
P/NAPS 0.74 0.66 0.67 0.60 0.46 0.51 0.59 16.31%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 14/05/10 10/02/10 16/11/09 19/08/09 19/05/09 12/02/09 29/10/08 -
Price 1.19 1.04 1.06 1.07 0.94 1.00 0.76 -
P/RPS 0.96 0.77 0.79 0.59 0.52 0.55 0.42 73.60%
P/EPS 11.49 8.35 8.20 6.15 4.47 5.53 3.66 114.55%
EY 8.71 11.97 12.20 16.26 22.38 18.08 27.30 -53.34%
DY 0.00 5.77 0.08 0.11 0.00 6.00 0.11 -
P/NAPS 0.75 0.66 0.68 0.57 0.51 0.56 0.43 44.94%

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