[YSPSAH] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 8.5%
YoY- 36.91%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 195,132 180,610 178,845 177,166 173,104 156,773 152,716 17.73%
PBT 24,388 20,151 21,680 23,128 22,612 18,666 17,917 22.79%
Tax -6,132 -6,580 -6,962 -6,354 -7,252 -2,939 -2,745 70.80%
NP 18,256 13,571 14,717 16,774 15,360 15,727 15,172 13.11%
-
NP to SH 17,752 13,628 14,704 16,848 15,528 15,380 14,833 12.71%
-
Tax Rate 25.14% 32.65% 32.11% 27.47% 32.07% 15.75% 15.32% -
Total Cost 176,876 167,039 164,128 160,392 157,744 141,046 137,544 18.23%
-
Net Worth 223,228 218,260 215,504 214,259 216,700 182,011 168,430 20.63%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 223,228 218,260 215,504 214,259 216,700 182,011 168,430 20.63%
NOSH 132,874 133,085 133,027 133,080 132,945 113,757 107,280 15.31%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 9.36% 7.51% 8.23% 9.47% 8.87% 10.03% 9.93% -
ROE 7.95% 6.24% 6.82% 7.86% 7.17% 8.45% 8.81% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 146.85 135.71 134.44 133.13 130.21 137.81 142.35 2.09%
EPS 13.36 10.24 11.05 12.66 11.68 13.52 13.83 -2.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.64 1.62 1.61 1.63 1.60 1.57 4.61%
Adjusted Per Share Value based on latest NOSH - 133,196
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 137.57 127.33 126.09 124.90 122.04 110.52 107.66 17.73%
EPS 12.52 9.61 10.37 11.88 10.95 10.84 10.46 12.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5738 1.5387 1.5193 1.5105 1.5277 1.2832 1.1874 20.64%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.02 1.04 1.06 1.09 1.02 1.00 0.94 -
P/RPS 0.69 0.77 0.79 0.82 0.78 0.73 0.66 3.00%
P/EPS 7.63 10.16 9.59 8.61 8.73 7.40 6.80 7.97%
EY 13.10 9.85 10.43 11.61 11.45 13.52 14.71 -7.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 0.65 0.68 0.63 0.63 0.60 1.10%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 16/05/13 27/02/13 14/11/12 15/08/12 25/05/12 27/02/12 30/11/11 -
Price 1.10 1.04 1.08 1.03 1.02 1.03 0.95 -
P/RPS 0.75 0.77 0.80 0.77 0.78 0.75 0.67 7.80%
P/EPS 8.23 10.16 9.77 8.14 8.73 7.62 6.87 12.78%
EY 12.15 9.85 10.23 12.29 11.45 13.13 14.55 -11.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.63 0.67 0.64 0.63 0.64 0.61 4.32%

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