[YSPSAH] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -49.29%
YoY- -5.99%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 93,595 87,761 85,092 81,676 86,381 82,176 78,506 12.39%
PBT 14,103 11,772 11,690 10,316 17,860 18,465 20,906 -23.02%
Tax -3,459 -2,976 -2,666 -2,912 -3,259 -2,668 -3,262 3.97%
NP 10,644 8,796 9,024 7,404 14,601 15,797 17,644 -28.53%
-
NP to SH 10,644 8,796 9,024 7,404 14,601 15,797 17,644 -28.53%
-
Tax Rate 24.53% 25.28% 22.81% 28.23% 18.25% 14.45% 15.60% -
Total Cost 82,951 78,965 76,068 74,272 71,780 66,378 60,862 22.85%
-
Net Worth 98,518 94,528 101,819 89,525 87,739 85,320 81,949 13.02%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 98,518 94,528 101,819 89,525 87,739 85,320 81,949 13.02%
NOSH 66,566 66,569 66,548 60,490 60,509 60,510 54,999 13.53%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 11.37% 10.02% 10.60% 9.07% 16.90% 19.22% 22.47% -
ROE 10.80% 9.31% 8.86% 8.27% 16.64% 18.52% 21.53% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 140.60 131.83 127.86 135.02 142.76 135.80 142.74 -0.99%
EPS 15.99 13.21 13.56 12.24 24.13 26.11 32.08 -37.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.42 1.53 1.48 1.45 1.41 1.49 -0.44%
Adjusted Per Share Value based on latest NOSH - 60,490
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 65.98 61.87 59.99 57.58 60.90 57.93 55.35 12.38%
EPS 7.50 6.20 6.36 5.22 10.29 11.14 12.44 -28.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6946 0.6664 0.7178 0.6312 0.6186 0.6015 0.5777 13.03%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.05 1.11 1.34 1.44 1.37 1.35 1.43 -
P/RPS 0.75 0.84 1.05 1.07 0.96 0.99 1.00 -17.40%
P/EPS 6.57 8.40 9.88 11.76 5.68 5.17 4.46 29.37%
EY 15.23 11.90 10.12 8.50 17.61 19.34 22.43 -22.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.78 0.88 0.97 0.94 0.96 0.96 -18.17%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 14/11/06 30/08/06 26/05/06 13/03/06 13/12/05 23/08/05 -
Price 1.07 1.12 1.12 1.33 1.42 1.30 1.31 -
P/RPS 0.76 0.85 0.88 0.99 0.99 0.96 0.92 -11.92%
P/EPS 6.69 8.48 8.26 10.87 5.88 4.98 4.08 38.92%
EY 14.94 11.80 12.11 9.20 16.99 20.08 24.49 -28.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.79 0.73 0.90 0.98 0.92 0.88 -12.48%

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