[YSPSAH] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 71.73%
YoY- 12.67%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 43,276 156,773 114,537 74,964 36,640 138,483 99,542 -42.58%
PBT 5,653 18,666 13,438 7,513 4,604 16,936 11,628 -38.14%
Tax -1,813 -2,939 -2,059 -1,145 -894 -4,488 -3,107 -30.14%
NP 3,840 15,727 11,379 6,368 3,710 12,448 8,521 -41.19%
-
NP to SH 3,882 15,380 11,125 6,153 3,583 12,157 8,369 -40.04%
-
Tax Rate 32.07% 15.75% 15.32% 15.24% 19.42% 26.50% 26.72% -
Total Cost 39,436 141,046 103,158 68,596 32,930 126,035 91,021 -42.71%
-
Net Worth 216,700 182,011 168,430 168,886 172,734 167,513 153,355 25.89%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 216,700 182,011 168,430 168,886 172,734 167,513 153,355 25.89%
NOSH 132,945 113,757 107,280 98,764 98,705 97,961 97,678 22.79%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 8.87% 10.03% 9.93% 8.49% 10.13% 8.99% 8.56% -
ROE 1.79% 8.45% 6.61% 3.64% 2.07% 7.26% 5.46% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 32.55 137.81 106.76 75.90 37.12 141.36 101.91 -53.24%
EPS 2.92 13.52 10.37 6.23 3.63 12.41 8.39 -50.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.60 1.57 1.71 1.75 1.71 1.57 2.52%
Adjusted Per Share Value based on latest NOSH - 98,846
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 30.51 110.52 80.75 52.85 25.83 97.63 70.18 -42.58%
EPS 2.74 10.84 7.84 4.34 2.53 8.57 5.90 -40.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5277 1.2832 1.1874 1.1906 1.2178 1.181 1.0811 25.89%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.02 1.00 0.94 1.11 1.07 1.09 1.12 -
P/RPS 3.13 0.73 0.88 1.46 2.88 0.77 1.10 100.67%
P/EPS 34.93 7.40 9.06 17.82 29.48 8.78 13.07 92.46%
EY 2.86 13.52 11.03 5.61 3.39 11.39 7.65 -48.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.60 0.65 0.61 0.64 0.71 -7.65%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 27/02/12 30/11/11 22/08/11 25/05/11 25/02/11 22/11/10 -
Price 1.02 1.03 0.95 0.97 1.11 1.10 1.14 -
P/RPS 3.13 0.75 0.89 1.28 2.99 0.78 1.12 98.28%
P/EPS 34.93 7.62 9.16 15.57 30.58 8.86 13.31 90.14%
EY 2.86 13.13 10.92 6.42 3.27 11.28 7.52 -47.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.64 0.61 0.57 0.63 0.64 0.73 -9.34%

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