[YSPSAH] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
09-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -7.16%
YoY- -3.1%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 86,381 82,176 78,506 77,928 74,960 72,165 71,652 13.23%
PBT 17,860 18,465 20,906 11,156 11,579 10,098 11,406 34.73%
Tax -3,259 -2,668 -3,262 -3,280 -3,096 -3,032 -2,766 11.52%
NP 14,601 15,797 17,644 7,876 8,483 7,066 8,640 41.74%
-
NP to SH 14,601 15,797 17,644 7,876 8,483 7,066 8,640 41.74%
-
Tax Rate 18.25% 14.45% 15.60% 29.40% 26.74% 30.03% 24.25% -
Total Cost 71,780 66,378 60,862 70,052 66,477 65,098 63,012 9.04%
-
Net Worth 87,739 85,320 81,949 80,850 79,013 75,481 78,249 7.90%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 3,292 4,344 - -
Div Payout % - - - - 38.81% 61.48% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 87,739 85,320 81,949 80,850 79,013 75,481 78,249 7.90%
NOSH 60,509 60,510 54,999 55,000 54,870 54,303 54,339 7.41%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 16.90% 19.22% 22.47% 10.11% 11.32% 9.79% 12.06% -
ROE 16.64% 18.52% 21.53% 9.74% 10.74% 9.36% 11.04% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 142.76 135.80 142.74 141.69 136.61 132.89 131.86 5.42%
EPS 24.13 26.11 32.08 14.32 15.46 13.01 15.90 31.96%
DPS 0.00 0.00 0.00 0.00 6.00 8.00 0.00 -
NAPS 1.45 1.41 1.49 1.47 1.44 1.39 1.44 0.46%
Adjusted Per Share Value based on latest NOSH - 55,000
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 60.90 57.93 55.35 54.94 52.85 50.88 50.51 13.24%
EPS 10.29 11.14 12.44 5.55 5.98 4.98 6.09 41.72%
DPS 0.00 0.00 0.00 0.00 2.32 3.06 0.00 -
NAPS 0.6186 0.6015 0.5777 0.57 0.557 0.5321 0.5517 7.90%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.37 1.35 1.43 1.38 1.69 1.98 2.09 -
P/RPS 0.96 0.99 1.00 0.97 1.24 1.49 1.59 -28.49%
P/EPS 5.68 5.17 4.46 9.64 10.93 15.22 13.14 -42.74%
EY 17.61 19.34 22.43 10.38 9.15 6.57 7.61 74.68%
DY 0.00 0.00 0.00 0.00 3.55 4.04 0.00 -
P/NAPS 0.94 0.96 0.96 0.94 1.17 1.42 1.45 -25.03%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 13/03/06 13/12/05 23/08/05 09/05/05 17/02/05 28/10/04 11/08/04 -
Price 1.42 1.30 1.31 1.45 1.62 1.90 2.02 -
P/RPS 0.99 0.96 0.92 1.02 1.19 1.43 1.53 -25.13%
P/EPS 5.88 4.98 4.08 10.13 10.48 14.60 12.70 -40.06%
EY 16.99 20.08 24.49 9.88 9.54 6.85 7.87 66.80%
DY 0.00 0.00 0.00 0.00 3.70 4.21 0.00 -
P/NAPS 0.98 0.92 0.88 0.99 1.13 1.37 1.40 -21.11%

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