[YSPSAH] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 83.97%
YoY- 0.9%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 31,139 124,016 92,481 58,583 28,515 105,337 76,583 -45.08%
PBT 4,874 18,349 14,469 9,546 4,986 15,870 12,476 -46.52%
Tax -1,246 -6,048 -3,888 -2,397 -1,096 -4,192 -2,342 -34.31%
NP 3,628 12,301 10,581 7,149 3,890 11,678 10,134 -49.54%
-
NP to SH 3,632 12,367 10,612 7,175 3,900 11,653 10,090 -49.36%
-
Tax Rate 25.56% 32.96% 26.87% 25.11% 21.98% 26.41% 18.77% -
Total Cost 27,511 111,715 81,900 51,434 24,625 93,659 66,449 -44.42%
-
Net Worth 127,741 123,122 121,396 120,827 118,017 113,041 104,701 14.16%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 4,104 40 40 - 4,013 40 -
Div Payout % - 33.19% 0.39% 0.57% - 34.44% 0.40% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 127,741 123,122 121,396 120,827 118,017 113,041 104,701 14.16%
NOSH 69,049 68,401 68,200 67,880 67,826 66,888 66,688 2.34%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 11.65% 9.92% 11.44% 12.20% 13.64% 11.09% 13.23% -
ROE 2.84% 10.04% 8.74% 5.94% 3.30% 10.31% 9.64% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 45.10 181.31 135.60 86.30 42.04 157.48 114.84 -46.34%
EPS 5.26 12.87 15.56 10.57 5.75 17.42 15.13 -50.52%
DPS 0.00 6.00 0.06 0.06 0.00 6.00 0.06 -
NAPS 1.85 1.80 1.78 1.78 1.74 1.69 1.57 11.55%
Adjusted Per Share Value based on latest NOSH - 67,946
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 21.95 87.43 65.20 41.30 20.10 74.26 53.99 -45.08%
EPS 2.56 8.72 7.48 5.06 2.75 8.22 7.11 -49.35%
DPS 0.00 2.89 0.03 0.03 0.00 2.83 0.03 -
NAPS 0.9006 0.868 0.8558 0.8518 0.832 0.7969 0.7381 14.17%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.86 0.92 1.05 1.12 1.17 1.20 1.43 -
P/RPS 1.91 0.51 0.77 1.30 2.78 0.76 1.25 32.62%
P/EPS 16.35 5.09 6.75 10.60 20.35 6.89 9.45 44.07%
EY 6.12 19.65 14.82 9.44 4.91 14.52 10.58 -30.55%
DY 0.00 6.52 0.06 0.05 0.00 5.00 0.04 -
P/NAPS 0.46 0.51 0.59 0.63 0.67 0.71 0.91 -36.51%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 19/05/09 12/02/09 29/10/08 29/08/08 14/05/08 30/01/08 19/11/07 -
Price 0.94 1.00 0.76 1.06 1.16 1.15 1.18 -
P/RPS 2.08 0.55 0.56 1.23 2.76 0.73 1.03 59.69%
P/EPS 17.87 5.53 4.88 10.03 20.17 6.60 7.80 73.70%
EY 5.60 18.08 20.47 9.97 4.96 15.15 12.82 -42.40%
DY 0.00 6.00 0.08 0.06 0.00 5.22 0.05 -
P/NAPS 0.51 0.56 0.43 0.60 0.67 0.68 0.75 -22.65%

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