[YSPSAH] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
04-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 116.96%
YoY- -9.06%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 36,640 138,483 99,542 63,403 30,224 130,775 97,575 -47.98%
PBT 4,604 16,936 11,628 7,602 3,481 16,103 12,727 -49.26%
Tax -894 -4,488 -3,107 -2,031 -872 -3,885 -3,205 -57.34%
NP 3,710 12,448 8,521 5,571 2,609 12,218 9,522 -46.68%
-
NP to SH 3,583 12,157 8,369 5,461 2,517 12,060 9,390 -47.42%
-
Tax Rate 19.42% 26.50% 26.72% 26.72% 25.05% 24.13% 25.18% -
Total Cost 32,930 126,035 91,021 57,832 27,615 118,557 88,053 -48.12%
-
Net Worth 172,734 167,513 153,355 97,371 153,546 152,073 150,046 9.85%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - 5,811 58 -
Div Payout % - - - - - 48.19% 0.62% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 172,734 167,513 153,355 97,371 153,546 152,073 150,046 9.85%
NOSH 98,705 97,961 97,678 97,371 97,181 96,861 96,804 1.30%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.13% 8.99% 8.56% 8.79% 8.63% 9.34% 9.76% -
ROE 2.07% 7.26% 5.46% 5.61% 1.64% 7.93% 6.26% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 37.12 141.36 101.91 65.11 31.10 135.01 100.80 -48.65%
EPS 3.63 12.41 8.39 5.61 2.59 14.43 9.70 -48.10%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 0.06 -
NAPS 1.75 1.71 1.57 1.00 1.58 1.57 1.55 8.43%
Adjusted Per Share Value based on latest NOSH - 97,543
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 25.83 97.63 70.18 44.70 21.31 92.20 68.79 -47.98%
EPS 2.53 8.57 5.90 3.85 1.77 8.50 6.62 -47.36%
DPS 0.00 0.00 0.00 0.00 0.00 4.10 0.04 -
NAPS 1.2178 1.181 1.0811 0.6865 1.0825 1.0721 1.0578 9.85%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.07 1.09 1.12 1.21 1.17 1.03 1.04 -
P/RPS 2.88 0.77 1.10 1.86 3.76 0.76 1.03 98.59%
P/EPS 29.48 8.78 13.07 21.57 45.17 8.27 10.72 96.40%
EY 3.39 11.39 7.65 4.64 2.21 12.09 9.33 -49.11%
DY 0.00 0.00 0.00 0.00 0.00 5.83 0.06 -
P/NAPS 0.61 0.64 0.71 1.21 0.74 0.66 0.67 -6.06%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 25/02/11 22/11/10 04/08/10 14/05/10 10/02/10 16/11/09 -
Price 1.11 1.10 1.14 1.17 1.19 1.04 1.06 -
P/RPS 2.99 0.78 1.12 1.80 3.83 0.77 1.05 101.03%
P/EPS 30.58 8.86 13.31 20.86 45.95 8.35 10.93 98.67%
EY 3.27 11.28 7.52 4.79 2.18 11.97 9.15 -49.67%
DY 0.00 0.00 0.00 0.00 0.00 5.77 0.06 -
P/NAPS 0.63 0.64 0.73 1.17 0.75 0.66 0.68 -4.96%

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