[YSPSAH] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 0.96%
YoY- 8.34%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 180,610 178,845 177,166 173,104 156,773 152,716 149,928 13.15%
PBT 20,151 21,680 23,128 22,612 18,666 17,917 15,026 21.50%
Tax -6,580 -6,962 -6,354 -7,252 -2,939 -2,745 -2,290 101.46%
NP 13,571 14,717 16,774 15,360 15,727 15,172 12,736 4.30%
-
NP to SH 13,628 14,704 16,848 15,528 15,380 14,833 12,306 7.00%
-
Tax Rate 32.65% 32.11% 27.47% 32.07% 15.75% 15.32% 15.24% -
Total Cost 167,039 164,128 160,392 157,744 141,046 137,544 137,192 13.95%
-
Net Worth 218,260 215,504 214,259 216,700 182,011 168,430 168,886 18.55%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 218,260 215,504 214,259 216,700 182,011 168,430 168,886 18.55%
NOSH 133,085 133,027 133,080 132,945 113,757 107,280 98,764 21.88%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.51% 8.23% 9.47% 8.87% 10.03% 9.93% 8.49% -
ROE 6.24% 6.82% 7.86% 7.17% 8.45% 8.81% 7.29% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 135.71 134.44 133.13 130.21 137.81 142.35 151.80 -7.16%
EPS 10.24 11.05 12.66 11.68 13.52 13.83 12.46 -12.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.62 1.61 1.63 1.60 1.57 1.71 -2.73%
Adjusted Per Share Value based on latest NOSH - 132,945
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 127.33 126.09 124.90 122.04 110.52 107.66 105.70 13.15%
EPS 9.61 10.37 11.88 10.95 10.84 10.46 8.68 6.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5387 1.5193 1.5105 1.5277 1.2832 1.1874 1.1906 18.55%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.04 1.06 1.09 1.02 1.00 0.94 1.11 -
P/RPS 0.77 0.79 0.82 0.78 0.73 0.66 0.73 3.60%
P/EPS 10.16 9.59 8.61 8.73 7.40 6.80 8.91 9.10%
EY 9.85 10.43 11.61 11.45 13.52 14.71 11.23 -8.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.65 0.68 0.63 0.63 0.60 0.65 -2.05%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 14/11/12 15/08/12 25/05/12 27/02/12 30/11/11 22/08/11 -
Price 1.04 1.08 1.03 1.02 1.03 0.95 0.97 -
P/RPS 0.77 0.80 0.77 0.78 0.75 0.67 0.64 13.05%
P/EPS 10.16 9.77 8.14 8.73 7.62 6.87 7.78 19.37%
EY 9.85 10.23 12.29 11.45 13.13 14.55 12.85 -16.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.67 0.64 0.63 0.64 0.61 0.57 6.86%

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