[YSPSAH] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
13-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -10.47%
YoY- 123.55%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 85,092 81,676 86,381 82,176 78,506 77,928 74,960 8.84%
PBT 11,690 10,316 17,860 18,465 20,906 11,156 11,579 0.63%
Tax -2,666 -2,912 -3,259 -2,668 -3,262 -3,280 -3,096 -9.51%
NP 9,024 7,404 14,601 15,797 17,644 7,876 8,483 4.21%
-
NP to SH 9,024 7,404 14,601 15,797 17,644 7,876 8,483 4.21%
-
Tax Rate 22.81% 28.23% 18.25% 14.45% 15.60% 29.40% 26.74% -
Total Cost 76,068 74,272 71,780 66,378 60,862 70,052 66,477 9.42%
-
Net Worth 101,819 89,525 87,739 85,320 81,949 80,850 79,013 18.47%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - 3,292 -
Div Payout % - - - - - - 38.81% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 101,819 89,525 87,739 85,320 81,949 80,850 79,013 18.47%
NOSH 66,548 60,490 60,509 60,510 54,999 55,000 54,870 13.76%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 10.60% 9.07% 16.90% 19.22% 22.47% 10.11% 11.32% -
ROE 8.86% 8.27% 16.64% 18.52% 21.53% 9.74% 10.74% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 127.86 135.02 142.76 135.80 142.74 141.69 136.61 -4.32%
EPS 13.56 12.24 24.13 26.11 32.08 14.32 15.46 -8.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 1.53 1.48 1.45 1.41 1.49 1.47 1.44 4.13%
Adjusted Per Share Value based on latest NOSH - 60,520
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 59.99 57.58 60.90 57.93 55.35 54.94 52.85 8.84%
EPS 6.36 5.22 10.29 11.14 12.44 5.55 5.98 4.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.32 -
NAPS 0.7178 0.6312 0.6186 0.6015 0.5777 0.57 0.557 18.47%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.34 1.44 1.37 1.35 1.43 1.38 1.69 -
P/RPS 1.05 1.07 0.96 0.99 1.00 0.97 1.24 -10.52%
P/EPS 9.88 11.76 5.68 5.17 4.46 9.64 10.93 -6.52%
EY 10.12 8.50 17.61 19.34 22.43 10.38 9.15 6.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.55 -
P/NAPS 0.88 0.97 0.94 0.96 0.96 0.94 1.17 -17.33%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 26/05/06 13/03/06 13/12/05 23/08/05 09/05/05 17/02/05 -
Price 1.12 1.33 1.42 1.30 1.31 1.45 1.62 -
P/RPS 0.88 0.99 0.99 0.96 0.92 1.02 1.19 -18.26%
P/EPS 8.26 10.87 5.88 4.98 4.08 10.13 10.48 -14.71%
EY 12.11 9.20 16.99 20.08 24.49 9.88 9.54 17.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.70 -
P/NAPS 0.73 0.90 0.98 0.92 0.88 0.99 1.13 -25.32%

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