[YSPSAH] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
14-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 33.87%
YoY- 27.66%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 124,016 123,308 117,166 114,060 105,337 102,110 98,708 16.35%
PBT 18,349 19,292 19,092 19,944 15,870 16,634 17,588 2.85%
Tax -6,048 -5,184 -4,794 -4,384 -4,192 -3,122 -3,340 48.29%
NP 12,301 14,108 14,298 15,560 11,678 13,512 14,248 -9.29%
-
NP to SH 12,367 14,149 14,350 15,600 11,653 13,453 14,222 -8.85%
-
Tax Rate 32.96% 26.87% 25.11% 21.98% 26.41% 18.77% 18.99% -
Total Cost 111,715 109,200 102,868 98,500 93,659 88,598 84,460 20.39%
-
Net Worth 123,122 121,396 120,827 118,017 113,041 104,701 105,866 10.54%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 4,104 54 81 - 4,013 53 79 1275.69%
Div Payout % 33.19% 0.39% 0.57% - 34.44% 0.40% 0.56% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 123,122 121,396 120,827 118,017 113,041 104,701 105,866 10.54%
NOSH 68,401 68,200 67,880 67,826 66,888 66,688 66,582 1.80%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 9.92% 11.44% 12.20% 13.64% 11.09% 13.23% 14.43% -
ROE 10.04% 11.66% 11.88% 13.22% 10.31% 12.85% 13.43% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 181.31 180.80 172.61 168.17 157.48 153.12 148.25 14.29%
EPS 12.87 20.75 21.14 23.00 17.42 20.17 21.36 -28.55%
DPS 6.00 0.08 0.12 0.00 6.00 0.08 0.12 1241.21%
NAPS 1.80 1.78 1.78 1.74 1.69 1.57 1.59 8.58%
Adjusted Per Share Value based on latest NOSH - 67,826
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 87.43 86.93 82.60 80.41 74.26 71.99 69.59 16.35%
EPS 8.72 9.98 10.12 11.00 8.22 9.48 10.03 -8.87%
DPS 2.89 0.04 0.06 0.00 2.83 0.04 0.06 1208.37%
NAPS 0.868 0.8558 0.8518 0.832 0.7969 0.7381 0.7464 10.53%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.92 1.05 1.12 1.17 1.20 1.43 1.40 -
P/RPS 0.51 0.58 0.65 0.70 0.76 0.93 0.94 -33.35%
P/EPS 5.09 5.06 5.30 5.09 6.89 7.09 6.55 -15.41%
EY 19.65 19.76 18.87 19.66 14.52 14.11 15.26 18.26%
DY 6.52 0.08 0.11 0.00 5.00 0.06 0.09 1615.40%
P/NAPS 0.51 0.59 0.63 0.67 0.71 0.91 0.88 -30.37%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 12/02/09 29/10/08 29/08/08 14/05/08 30/01/08 19/11/07 21/08/07 -
Price 1.00 0.76 1.06 1.16 1.15 1.18 1.16 -
P/RPS 0.55 0.42 0.61 0.69 0.73 0.77 0.78 -20.69%
P/EPS 5.53 3.66 5.01 5.04 6.60 5.85 5.43 1.21%
EY 18.08 27.30 19.94 19.83 15.15 17.10 18.41 -1.19%
DY 6.00 0.11 0.11 0.00 5.22 0.07 0.10 1413.72%
P/NAPS 0.56 0.43 0.60 0.67 0.68 0.75 0.73 -16.13%

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