[YSPSAH] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 21.01%
YoY- -27.1%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 102,110 98,708 94,740 93,595 87,761 85,092 81,676 16.03%
PBT 16,634 17,588 15,524 14,103 11,772 11,690 10,316 37.46%
Tax -3,122 -3,340 -3,404 -3,459 -2,976 -2,666 -2,912 4.74%
NP 13,512 14,248 12,120 10,644 8,796 9,024 7,404 49.28%
-
NP to SH 13,453 14,222 12,220 10,644 8,796 9,024 7,404 48.84%
-
Tax Rate 18.77% 18.99% 21.93% 24.53% 25.28% 22.81% 28.23% -
Total Cost 88,598 84,460 82,620 82,951 78,965 76,068 74,272 12.46%
-
Net Worth 104,701 105,866 101,833 98,518 94,528 101,819 89,525 10.99%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 53 79 - - - - - -
Div Payout % 0.40% 0.56% - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 104,701 105,866 101,833 98,518 94,528 101,819 89,525 10.99%
NOSH 66,688 66,582 66,557 66,566 66,569 66,548 60,490 6.71%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 13.23% 14.43% 12.79% 11.37% 10.02% 10.60% 9.07% -
ROE 12.85% 13.43% 12.00% 10.80% 9.31% 8.86% 8.27% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 153.12 148.25 142.34 140.60 131.83 127.86 135.02 8.73%
EPS 20.17 21.36 18.36 15.99 13.21 13.56 12.24 39.47%
DPS 0.08 0.12 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.59 1.53 1.48 1.42 1.53 1.48 4.01%
Adjusted Per Share Value based on latest NOSH - 66,562
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 71.99 69.59 66.79 65.98 61.87 59.99 57.58 16.04%
EPS 9.48 10.03 8.62 7.50 6.20 6.36 5.22 48.79%
DPS 0.04 0.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7381 0.7464 0.7179 0.6946 0.6664 0.7178 0.6312 10.98%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.43 1.40 1.03 1.05 1.11 1.34 1.44 -
P/RPS 0.93 0.94 0.72 0.75 0.84 1.05 1.07 -8.91%
P/EPS 7.09 6.55 5.61 6.57 8.40 9.88 11.76 -28.61%
EY 14.11 15.26 17.83 15.23 11.90 10.12 8.50 40.15%
DY 0.06 0.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.88 0.67 0.71 0.78 0.88 0.97 -4.16%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 19/11/07 21/08/07 10/05/07 28/02/07 14/11/06 30/08/06 26/05/06 -
Price 1.18 1.16 1.08 1.07 1.12 1.12 1.33 -
P/RPS 0.77 0.78 0.76 0.76 0.85 0.88 0.99 -15.41%
P/EPS 5.85 5.43 5.88 6.69 8.48 8.26 10.87 -33.81%
EY 17.10 18.41 17.00 14.94 11.80 12.11 9.20 51.11%
DY 0.07 0.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.73 0.71 0.72 0.79 0.73 0.90 -11.43%

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