[YSPSAH] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 4.25%
YoY- -11.52%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 126,806 120,896 130,775 130,100 125,656 124,556 124,016 1.49%
PBT 15,204 13,924 16,103 16,969 16,276 19,496 18,349 -11.81%
Tax -4,062 -3,488 -3,885 -4,273 -4,146 -4,984 -6,048 -23.36%
NP 11,142 10,436 12,218 12,696 12,130 14,512 12,301 -6.40%
-
NP to SH 10,922 10,068 12,060 12,520 12,010 14,528 12,367 -7.97%
-
Tax Rate 26.72% 25.05% 24.13% 25.18% 25.47% 25.56% 32.96% -
Total Cost 115,664 110,460 118,557 117,404 113,526 110,044 111,715 2.34%
-
Net Worth 97,371 153,546 152,073 150,046 129,763 127,741 123,122 -14.51%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 5,811 77 82 - 4,104 -
Div Payout % - - 48.19% 0.62% 0.69% - 33.19% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 97,371 153,546 152,073 150,046 129,763 127,741 123,122 -14.51%
NOSH 97,371 97,181 96,861 96,804 69,022 69,049 68,401 26.62%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 8.79% 8.63% 9.34% 9.76% 9.65% 11.65% 9.92% -
ROE 11.22% 6.56% 7.93% 8.34% 9.26% 11.37% 10.04% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 130.23 124.40 135.01 134.40 182.05 180.39 181.31 -19.84%
EPS 11.22 10.36 14.43 12.93 17.40 21.04 12.87 -8.76%
DPS 0.00 0.00 6.00 0.08 0.12 0.00 6.00 -
NAPS 1.00 1.58 1.57 1.55 1.88 1.85 1.80 -32.49%
Adjusted Per Share Value based on latest NOSH - 96,991
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 89.40 85.23 92.20 91.72 88.59 87.81 87.43 1.50%
EPS 7.70 7.10 8.50 8.83 8.47 10.24 8.72 -7.97%
DPS 0.00 0.00 4.10 0.05 0.06 0.00 2.89 -
NAPS 0.6865 1.0825 1.0721 1.0578 0.9148 0.9006 0.868 -14.51%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.21 1.17 1.03 1.04 1.12 0.86 0.92 -
P/RPS 0.93 0.94 0.76 0.77 0.62 0.48 0.51 49.42%
P/EPS 10.79 11.29 8.27 8.04 6.44 4.09 5.09 65.24%
EY 9.27 8.85 12.09 12.44 15.54 24.47 19.65 -39.48%
DY 0.00 0.00 5.83 0.08 0.11 0.00 6.52 -
P/NAPS 1.21 0.74 0.66 0.67 0.60 0.46 0.51 78.16%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 04/08/10 14/05/10 10/02/10 16/11/09 19/08/09 19/05/09 12/02/09 -
Price 1.17 1.19 1.04 1.06 1.07 0.94 1.00 -
P/RPS 0.90 0.96 0.77 0.79 0.59 0.52 0.55 38.98%
P/EPS 10.43 11.49 8.35 8.20 6.15 4.47 5.53 52.83%
EY 9.59 8.71 11.97 12.20 16.26 22.38 18.08 -34.55%
DY 0.00 0.00 5.77 0.08 0.11 0.00 6.00 -
P/NAPS 1.17 0.75 0.66 0.68 0.57 0.51 0.56 63.65%

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