[YSPSAH] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Announcement Date
14-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -2.53%
YoY- -44.32%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 98,708 94,740 93,595 87,761 85,092 81,676 86,381 9.32%
PBT 17,588 15,524 14,103 11,772 11,690 10,316 17,860 -1.02%
Tax -3,340 -3,404 -3,459 -2,976 -2,666 -2,912 -3,259 1.65%
NP 14,248 12,120 10,644 8,796 9,024 7,404 14,601 -1.62%
-
NP to SH 14,222 12,220 10,644 8,796 9,024 7,404 14,601 -1.74%
-
Tax Rate 18.99% 21.93% 24.53% 25.28% 22.81% 28.23% 18.25% -
Total Cost 84,460 82,620 82,951 78,965 76,068 74,272 71,780 11.48%
-
Net Worth 105,866 101,833 98,518 94,528 101,819 89,525 87,739 13.37%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 79 - - - - - - -
Div Payout % 0.56% - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 105,866 101,833 98,518 94,528 101,819 89,525 87,739 13.37%
NOSH 66,582 66,557 66,566 66,569 66,548 60,490 60,509 6.60%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 14.43% 12.79% 11.37% 10.02% 10.60% 9.07% 16.90% -
ROE 13.43% 12.00% 10.80% 9.31% 8.86% 8.27% 16.64% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 148.25 142.34 140.60 131.83 127.86 135.02 142.76 2.55%
EPS 21.36 18.36 15.99 13.21 13.56 12.24 24.13 -7.82%
DPS 0.12 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.53 1.48 1.42 1.53 1.48 1.45 6.35%
Adjusted Per Share Value based on latest NOSH - 66,613
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 69.59 66.79 65.98 61.87 59.99 57.58 60.90 9.32%
EPS 10.03 8.62 7.50 6.20 6.36 5.22 10.29 -1.69%
DPS 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7464 0.7179 0.6946 0.6664 0.7178 0.6312 0.6186 13.37%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.40 1.03 1.05 1.11 1.34 1.44 1.37 -
P/RPS 0.94 0.72 0.75 0.84 1.05 1.07 0.96 -1.39%
P/EPS 6.55 5.61 6.57 8.40 9.88 11.76 5.68 9.99%
EY 15.26 17.83 15.23 11.90 10.12 8.50 17.61 -9.13%
DY 0.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.67 0.71 0.78 0.88 0.97 0.94 -4.31%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/08/07 10/05/07 28/02/07 14/11/06 30/08/06 26/05/06 13/03/06 -
Price 1.16 1.08 1.07 1.12 1.12 1.33 1.42 -
P/RPS 0.78 0.76 0.76 0.85 0.88 0.99 0.99 -14.73%
P/EPS 5.43 5.88 6.69 8.48 8.26 10.87 5.88 -5.18%
EY 18.41 17.00 14.94 11.80 12.11 9.20 16.99 5.51%
DY 0.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.71 0.72 0.79 0.73 0.90 0.98 -17.87%

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