[YSPSAH] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -7.32%
YoY- -11.39%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 189,390 190,810 195,132 180,610 178,845 177,166 173,104 6.17%
PBT 21,972 22,232 24,388 20,151 21,680 23,128 22,612 -1.89%
Tax -5,330 -5,924 -6,132 -6,580 -6,962 -6,354 -7,252 -18.54%
NP 16,641 16,308 18,256 13,571 14,717 16,774 15,360 5.48%
-
NP to SH 16,158 15,904 17,752 13,628 14,704 16,848 15,528 2.68%
-
Tax Rate 24.26% 26.65% 25.14% 32.65% 32.11% 27.47% 32.07% -
Total Cost 172,749 174,502 176,876 167,039 164,128 160,392 157,744 6.23%
-
Net Worth 222,159 218,081 223,228 218,260 215,504 214,259 216,700 1.67%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 222,159 218,081 223,228 218,260 215,504 214,259 216,700 1.67%
NOSH 133,029 132,976 132,874 133,085 133,027 133,080 132,945 0.04%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.79% 8.55% 9.36% 7.51% 8.23% 9.47% 8.87% -
ROE 7.27% 7.29% 7.95% 6.24% 6.82% 7.86% 7.17% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 142.37 143.49 146.85 135.71 134.44 133.13 130.21 6.12%
EPS 12.15 11.96 13.36 10.24 11.05 12.66 11.68 2.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.64 1.68 1.64 1.62 1.61 1.63 1.62%
Adjusted Per Share Value based on latest NOSH - 133,333
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 133.52 134.52 137.57 127.33 126.09 124.90 122.04 6.17%
EPS 11.39 11.21 12.52 9.61 10.37 11.88 10.95 2.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5662 1.5375 1.5738 1.5387 1.5193 1.5105 1.5277 1.67%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.26 1.29 1.02 1.04 1.06 1.09 1.02 -
P/RPS 0.89 0.90 0.69 0.77 0.79 0.82 0.78 9.18%
P/EPS 10.37 10.79 7.63 10.16 9.59 8.61 8.73 12.14%
EY 9.64 9.27 13.10 9.85 10.43 11.61 11.45 -10.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.79 0.61 0.63 0.65 0.68 0.63 12.31%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 12/11/13 20/08/13 16/05/13 27/02/13 14/11/12 15/08/12 25/05/12 -
Price 1.30 1.38 1.10 1.04 1.08 1.03 1.02 -
P/RPS 0.91 0.96 0.75 0.77 0.80 0.77 0.78 10.81%
P/EPS 10.70 11.54 8.23 10.16 9.77 8.14 8.73 14.51%
EY 9.34 8.67 12.15 9.85 10.23 12.29 11.45 -12.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.84 0.65 0.63 0.67 0.64 0.63 15.28%

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