[YSPSAH] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -5.4%
YoY- 52.95%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 117,166 114,060 105,337 102,110 98,708 94,740 93,595 16.16%
PBT 19,092 19,944 15,870 16,634 17,588 15,524 14,103 22.39%
Tax -4,794 -4,384 -4,192 -3,122 -3,340 -3,404 -3,459 24.33%
NP 14,298 15,560 11,678 13,512 14,248 12,120 10,644 21.76%
-
NP to SH 14,350 15,600 11,653 13,453 14,222 12,220 10,644 22.06%
-
Tax Rate 25.11% 21.98% 26.41% 18.77% 18.99% 21.93% 24.53% -
Total Cost 102,868 98,500 93,659 88,598 84,460 82,620 82,951 15.44%
-
Net Worth 120,827 118,017 113,041 104,701 105,866 101,833 98,518 14.59%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 81 - 4,013 53 79 - - -
Div Payout % 0.57% - 34.44% 0.40% 0.56% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 120,827 118,017 113,041 104,701 105,866 101,833 98,518 14.59%
NOSH 67,880 67,826 66,888 66,688 66,582 66,557 66,566 1.31%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 12.20% 13.64% 11.09% 13.23% 14.43% 12.79% 11.37% -
ROE 11.88% 13.22% 10.31% 12.85% 13.43% 12.00% 10.80% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 172.61 168.17 157.48 153.12 148.25 142.34 140.60 14.66%
EPS 21.14 23.00 17.42 20.17 21.36 18.36 15.99 20.47%
DPS 0.12 0.00 6.00 0.08 0.12 0.00 0.00 -
NAPS 1.78 1.74 1.69 1.57 1.59 1.53 1.48 13.10%
Adjusted Per Share Value based on latest NOSH - 66,666
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 82.60 80.41 74.26 71.99 69.59 66.79 65.98 16.17%
EPS 10.12 11.00 8.22 9.48 10.03 8.62 7.50 22.13%
DPS 0.06 0.00 2.83 0.04 0.06 0.00 0.00 -
NAPS 0.8518 0.832 0.7969 0.7381 0.7464 0.7179 0.6946 14.58%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.12 1.17 1.20 1.43 1.40 1.03 1.05 -
P/RPS 0.65 0.70 0.76 0.93 0.94 0.72 0.75 -9.10%
P/EPS 5.30 5.09 6.89 7.09 6.55 5.61 6.57 -13.35%
EY 18.87 19.66 14.52 14.11 15.26 17.83 15.23 15.37%
DY 0.11 0.00 5.00 0.06 0.09 0.00 0.00 -
P/NAPS 0.63 0.67 0.71 0.91 0.88 0.67 0.71 -7.66%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 14/05/08 30/01/08 19/11/07 21/08/07 10/05/07 28/02/07 -
Price 1.06 1.16 1.15 1.18 1.16 1.08 1.07 -
P/RPS 0.61 0.69 0.73 0.77 0.78 0.76 0.76 -13.64%
P/EPS 5.01 5.04 6.60 5.85 5.43 5.88 6.69 -17.54%
EY 19.94 19.83 15.15 17.10 18.41 17.00 14.94 21.24%
DY 0.11 0.00 5.22 0.07 0.10 0.00 0.00 -
P/NAPS 0.60 0.67 0.68 0.75 0.73 0.71 0.72 -11.45%

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