[YSPSAH] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock

[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING

Announcement Date

19-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- 17.47%

YoY- -6.87%

Quarter Report

YSPSAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Annualized Quarter Result
Revenue	130,775	130,100	125,656	124,556	124,016	123,308	117,166	7.57%
YoY %	0.52%	3.54%	0.88%	0.44%	0.57%	5.24%	-	-
Horiz. %	111.62%	111.04%	107.25%	106.31%	105.85%	105.24%	100.00%	-
PBT	16,103	16,969	16,276	19,496	18,349	19,292	19,092	-10.70%
YoY %	-5.10%	4.26%	-16.52%	6.25%	-4.89%	1.05%	-	-
Horiz. %	84.34%	88.88%	85.25%	102.12%	96.11%	101.05%	100.00%	-
Tax	-3,885	-4,273	-4,146	-4,984	-6,048	-5,184	-4,794	-13.04%
YoY %	9.08%	-3.06%	16.81%	17.59%	-16.67%	-8.14%	-	-
Horiz. %	81.04%	89.13%	86.48%	103.96%	126.16%	108.14%	100.00%	-
NP	12,218	12,696	12,130	14,512	12,301	14,108	14,298	-9.92%
YoY %	-3.76%	4.67%	-16.41%	17.97%	-12.81%	-1.33%	-	-
Horiz. %	85.45%	88.80%	84.84%	101.50%	86.03%	98.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,060	12,520	12,010	14,528	12,367	14,149	14,350	-10.91%
YoY %	-3.67%	4.25%	-17.33%	17.47%	-12.59%	-1.40%	-	-
Horiz. %	84.04%	87.25%	83.69%	101.24%	86.18%	98.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.13%	25.18%	25.47%	25.56%	32.96%	26.87%	25.11%	-
YoY %	-4.17%	-1.14%	-0.35%	-22.45%	22.66%	7.01%	-	-
Horiz. %	96.10%	100.28%	101.43%	101.79%	131.26%	107.01%	100.00%	-
Total Cost	118,557	117,404	113,526	110,044	111,715	109,200	102,868	9.89%
YoY %	0.98%	3.42%	3.16%	-1.50%	2.30%	6.16%	-	-
Horiz. %	115.25%	114.13%	110.36%	106.98%	108.60%	106.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	152,073	150,046	129,763	127,741	123,122	121,396	120,827	16.52%
YoY %	1.35%	15.63%	1.58%	3.75%	1.42%	0.47%	-	-
Horiz. %	125.86%	124.18%	107.40%	105.72%	101.90%	100.47%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	5,811	77	82	-	4,104	54	81	1613.15%
YoY %	7,446.75%	-6.10%	0.00%	-	7,500.00%	-33.33%	-	-
Horiz. %	7,174.07%	95.06%	101.23%	-	5,066.67%	66.67%	100.00%	-
Div Payout %	48.19%	0.62%	0.69%	-	33.19%	0.39%	0.57%	-
YoY %	7,672.58%	-10.14%	0.00%	-	8,410.26%	-31.58%	-	-
Horiz. %	8,454.39%	108.77%	121.05%	-	5,822.81%	68.42%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	152,073	150,046	129,763	127,741	123,122	121,396	120,827	16.52%
YoY %	1.35%	15.63%	1.58%	3.75%	1.42%	0.47%	-	-
Horiz. %	125.86%	124.18%	107.40%	105.72%	101.90%	100.47%	100.00%	-
NOSH	96,861	96,804	69,022	69,049	68,401	68,200	67,880	26.66%
YoY %	0.06%	40.25%	-0.04%	0.95%	0.29%	0.47%	-	-
Horiz. %	142.69%	142.61%	101.68%	101.72%	100.77%	100.47%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	9.34%	9.76%	9.65%	11.65%	9.92%	11.44%	12.20%	-
YoY %	-4.30%	1.14%	-17.17%	17.44%	-13.29%	-6.23%	-	-
Horiz. %	76.56%	80.00%	79.10%	95.49%	81.31%	93.77%	100.00%	-
ROE	7.93%	8.34%	9.26%	11.37%	10.04%	11.66%	11.88%	-
YoY %	-4.92%	-9.94%	-18.56%	13.25%	-13.89%	-1.85%	-	-
Horiz. %	66.75%	70.20%	77.95%	95.71%	84.51%	98.15%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	135.01	134.40	182.05	180.39	181.31	180.80	172.61	-15.07%
YoY %	0.45%	-26.17%	0.92%	-0.51%	0.28%	4.74%	-	-
Horiz. %	78.22%	77.86%	105.47%	104.51%	105.04%	104.74%	100.00%	-
EPS	14.43	12.93	17.40	21.04	12.87	20.75	21.14	-22.42%
YoY %	11.60%	-25.69%	-17.30%	63.48%	-37.98%	-1.84%	-	-
Horiz. %	68.26%	61.16%	82.31%	99.53%	60.88%	98.16%	100.00%	-
DPS	6.00	0.08	0.12	0.00	6.00	0.08	0.12	1247.57%
YoY %	7,400.00%	-33.33%	0.00%	0.00%	7,400.00%	-33.33%	-	-
Horiz. %	5,000.00%	66.67%	100.00%	0.00%	5,000.00%	66.67%	100.00%	-
NAPS	1.57	1.55	1.88	1.85	1.80	1.78	1.78	-8.00%
YoY %	1.29%	-17.55%	1.62%	2.78%	1.12%	0.00%	-	-
Horiz. %	88.20%	87.08%	105.62%	103.93%	101.12%	100.00%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 69,049
RPS	92.20	91.72	88.59	87.81	87.43	86.93	82.60	7.58%
YoY %	0.52%	3.53%	0.89%	0.43%	0.58%	5.24%	-	-
Horiz. %	111.62%	111.04%	107.25%	106.31%	105.85%	105.24%	100.00%	-
EPS	8.50	8.83	8.47	10.24	8.72	9.98	10.12	-10.95%
YoY %	-3.74%	4.25%	-17.29%	17.43%	-12.63%	-1.38%	-	-
Horiz. %	83.99%	87.25%	83.70%	101.19%	86.17%	98.62%	100.00%	-
DPS	4.10	0.05	0.06	0.00	2.89	0.04	0.06	1558.61%
YoY %	8,100.00%	-16.67%	0.00%	0.00%	7,125.00%	-33.33%	-	-
Horiz. %	6,833.33%	83.33%	100.00%	0.00%	4,816.67%	66.67%	100.00%	-
NAPS	1.0721	1.0578	0.9148	0.9006	0.868	0.8558	0.8518	16.52%
YoY %	1.35%	15.63%	1.58%	3.76%	1.43%	0.47%	-	-
Horiz. %	125.86%	124.18%	107.40%	105.73%	101.90%	100.47%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	1.03	1.04	1.12	0.86	0.92	1.05	1.12	-
P/RPS	0.76	0.77	0.62	0.48	0.51	0.58	0.65	10.95%
YoY %	-1.30%	24.19%	29.17%	-5.88%	-12.07%	-10.77%	-	-
Horiz. %	116.92%	118.46%	95.38%	73.85%	78.46%	89.23%	100.00%	-
P/EPS	8.27	8.04	6.44	4.09	5.09	5.06	5.30	34.42%
YoY %	2.86%	24.84%	57.46%	-19.65%	0.59%	-4.53%	-	-
Horiz. %	156.04%	151.70%	121.51%	77.17%	96.04%	95.47%	100.00%	-
EY	12.09	12.44	15.54	24.47	19.65	19.76	18.87	-25.62%
YoY %	-2.81%	-19.95%	-36.49%	24.53%	-0.56%	4.72%	-	-
Horiz. %	64.07%	65.92%	82.35%	129.68%	104.13%	104.72%	100.00%	-
DY	5.83	0.08	0.11	0.00	6.52	0.08	0.11	1300.80%
YoY %	7,187.50%	-27.27%	0.00%	0.00%	8,050.00%	-27.27%	-	-
Horiz. %	5,300.00%	72.73%	100.00%	0.00%	5,927.27%	72.73%	100.00%	-
P/NAPS	0.66	0.67	0.60	0.46	0.51	0.59	0.63	3.14%
YoY %	-1.49%	11.67%	30.43%	-9.80%	-13.56%	-6.35%	-	-
Horiz. %	104.76%	106.35%	95.24%	73.02%	80.95%	93.65%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	10/02/10	16/11/09	19/08/09	19/05/09	12/02/09	29/10/08	29/08/08	-
Price	1.04	1.06	1.07	0.94	1.00	0.76	1.06	-
P/RPS	0.77	0.79	0.59	0.52	0.55	0.42	0.61	16.74%
YoY %	-2.53%	33.90%	13.46%	-5.45%	30.95%	-31.15%	-	-
Horiz. %	126.23%	129.51%	96.72%	85.25%	90.16%	68.85%	100.00%	-
P/EPS	8.35	8.20	6.15	4.47	5.53	3.66	5.01	40.44%
YoY %	1.83%	33.33%	37.58%	-19.17%	51.09%	-26.95%	-	-
Horiz. %	166.67%	163.67%	122.75%	89.22%	110.38%	73.05%	100.00%	-
EY	11.97	12.20	16.26	22.38	18.08	27.30	19.94	-28.77%
YoY %	-1.89%	-24.97%	-27.35%	23.78%	-33.77%	36.91%	-	-
Horiz. %	60.03%	61.18%	81.54%	112.24%	90.67%	136.91%	100.00%	-
DY	5.77	0.08	0.11	0.00	6.00	0.11	0.11	1291.19%
YoY %	7,112.50%	-27.27%	0.00%	0.00%	5,354.55%	0.00%	-	-
Horiz. %	5,245.45%	72.73%	100.00%	0.00%	5,454.55%	100.00%	100.00%	-
P/NAPS	0.66	0.68	0.57	0.51	0.56	0.43	0.60	6.54%
YoY %	-2.94%	19.30%	11.76%	-8.93%	30.23%	-28.33%	-	-
Horiz. %	110.00%	113.33%	95.00%	85.00%	93.33%	71.67%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos