[YSPSAH] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 20.54%
YoY- 32.93%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 177,166 173,104 156,773 152,716 149,928 146,560 138,483 17.86%
PBT 23,128 22,612 18,666 17,917 15,026 18,416 16,936 23.11%
Tax -6,354 -7,252 -2,939 -2,745 -2,290 -3,576 -4,488 26.11%
NP 16,774 15,360 15,727 15,172 12,736 14,840 12,448 22.02%
-
NP to SH 16,848 15,528 15,380 14,833 12,306 14,332 12,157 24.32%
-
Tax Rate 27.47% 32.07% 15.75% 15.32% 15.24% 19.42% 26.50% -
Total Cost 160,392 157,744 141,046 137,544 137,192 131,720 126,035 17.45%
-
Net Worth 214,259 216,700 182,011 168,430 168,886 172,734 167,513 17.84%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 214,259 216,700 182,011 168,430 168,886 172,734 167,513 17.84%
NOSH 133,080 132,945 113,757 107,280 98,764 98,705 97,961 22.68%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 9.47% 8.87% 10.03% 9.93% 8.49% 10.13% 8.99% -
ROE 7.86% 7.17% 8.45% 8.81% 7.29% 8.30% 7.26% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 133.13 130.21 137.81 142.35 151.80 148.48 141.36 -3.92%
EPS 12.66 11.68 13.52 13.83 12.46 14.52 12.41 1.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.63 1.60 1.57 1.71 1.75 1.71 -3.94%
Adjusted Per Share Value based on latest NOSH - 119,807
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 124.90 122.04 110.52 107.66 105.70 103.32 97.63 17.86%
EPS 11.88 10.95 10.84 10.46 8.68 10.10 8.57 24.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5105 1.5277 1.2832 1.1874 1.1906 1.2178 1.181 17.84%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.09 1.02 1.00 0.94 1.11 1.07 1.09 -
P/RPS 0.82 0.78 0.73 0.66 0.73 0.72 0.77 4.28%
P/EPS 8.61 8.73 7.40 6.80 8.91 7.37 8.78 -1.29%
EY 11.61 11.45 13.52 14.71 11.23 13.57 11.39 1.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.63 0.63 0.60 0.65 0.61 0.64 4.12%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 25/05/12 27/02/12 30/11/11 22/08/11 25/05/11 25/02/11 -
Price 1.03 1.02 1.03 0.95 0.97 1.11 1.10 -
P/RPS 0.77 0.78 0.75 0.67 0.64 0.75 0.78 -0.85%
P/EPS 8.14 8.73 7.62 6.87 7.78 7.64 8.86 -5.49%
EY 12.29 11.45 13.13 14.55 12.85 13.08 11.28 5.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.63 0.64 0.61 0.57 0.63 0.64 0.00%

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