[YSPSAH] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
14-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -12.73%
YoY- -0.87%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 190,810 195,132 180,610 178,845 177,166 173,104 156,773 14.00%
PBT 22,232 24,388 20,151 21,680 23,128 22,612 18,666 12.37%
Tax -5,924 -6,132 -6,580 -6,962 -6,354 -7,252 -2,939 59.63%
NP 16,308 18,256 13,571 14,717 16,774 15,360 15,727 2.45%
-
NP to SH 15,904 17,752 13,628 14,704 16,848 15,528 15,380 2.26%
-
Tax Rate 26.65% 25.14% 32.65% 32.11% 27.47% 32.07% 15.75% -
Total Cost 174,502 176,876 167,039 164,128 160,392 157,744 141,046 15.26%
-
Net Worth 218,081 223,228 218,260 215,504 214,259 216,700 182,011 12.82%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 218,081 223,228 218,260 215,504 214,259 216,700 182,011 12.82%
NOSH 132,976 132,874 133,085 133,027 133,080 132,945 113,757 10.97%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 8.55% 9.36% 7.51% 8.23% 9.47% 8.87% 10.03% -
ROE 7.29% 7.95% 6.24% 6.82% 7.86% 7.17% 8.45% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 143.49 146.85 135.71 134.44 133.13 130.21 137.81 2.73%
EPS 11.96 13.36 10.24 11.05 12.66 11.68 13.52 -7.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.68 1.64 1.62 1.61 1.63 1.60 1.66%
Adjusted Per Share Value based on latest NOSH - 132,857
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 134.52 137.57 127.33 126.09 124.90 122.04 110.52 14.01%
EPS 11.21 12.52 9.61 10.37 11.88 10.95 10.84 2.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5375 1.5738 1.5387 1.5193 1.5105 1.5277 1.2832 12.82%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.29 1.02 1.04 1.06 1.09 1.02 1.00 -
P/RPS 0.90 0.69 0.77 0.79 0.82 0.78 0.73 14.99%
P/EPS 10.79 7.63 10.16 9.59 8.61 8.73 7.40 28.61%
EY 9.27 13.10 9.85 10.43 11.61 11.45 13.52 -22.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.61 0.63 0.65 0.68 0.63 0.63 16.30%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 16/05/13 27/02/13 14/11/12 15/08/12 25/05/12 27/02/12 -
Price 1.38 1.10 1.04 1.08 1.03 1.02 1.03 -
P/RPS 0.96 0.75 0.77 0.80 0.77 0.78 0.75 17.90%
P/EPS 11.54 8.23 10.16 9.77 8.14 8.73 7.62 31.90%
EY 8.67 12.15 9.85 10.23 12.29 11.45 13.13 -24.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.65 0.63 0.67 0.64 0.63 0.64 19.89%

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