[YSPSAH] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 117.0%
YoY- 36.91%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 48,783 180,610 134,134 88,583 43,276 156,773 114,537 -43.36%
PBT 6,097 20,151 16,260 11,564 5,653 18,666 13,438 -40.92%
Tax -1,533 -6,580 -5,222 -3,177 -1,813 -2,939 -2,059 -17.83%
NP 4,564 13,571 11,038 8,387 3,840 15,727 11,379 -45.58%
-
NP to SH 4,438 13,628 11,028 8,424 3,882 15,380 11,125 -45.77%
-
Tax Rate 25.14% 32.65% 32.12% 27.47% 32.07% 15.75% 15.32% -
Total Cost 44,219 167,039 123,096 80,196 39,436 141,046 103,158 -43.11%
-
Net Worth 223,228 218,260 215,504 214,259 216,700 182,011 168,430 20.63%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 223,228 218,260 215,504 214,259 216,700 182,011 168,430 20.63%
NOSH 132,874 133,085 133,027 133,080 132,945 113,757 107,280 15.31%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 9.36% 7.51% 8.23% 9.47% 8.87% 10.03% 9.93% -
ROE 1.99% 6.24% 5.12% 3.93% 1.79% 8.45% 6.61% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 36.71 135.71 100.83 66.56 32.55 137.81 106.76 -50.88%
EPS 3.34 10.24 8.29 6.33 2.92 13.52 10.37 -52.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.64 1.62 1.61 1.63 1.60 1.57 4.61%
Adjusted Per Share Value based on latest NOSH - 133,196
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 34.39 127.33 94.56 62.45 30.51 110.52 80.75 -43.36%
EPS 3.13 9.61 7.77 5.94 2.74 10.84 7.84 -45.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5738 1.5387 1.5193 1.5105 1.5277 1.2832 1.1874 20.64%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.02 1.04 1.06 1.09 1.02 1.00 0.94 -
P/RPS 2.78 0.77 1.05 1.64 3.13 0.73 0.88 115.14%
P/EPS 30.54 10.16 12.79 17.22 34.93 7.40 9.06 124.64%
EY 3.27 9.85 7.82 5.81 2.86 13.52 11.03 -55.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 0.65 0.68 0.63 0.63 0.60 1.10%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 16/05/13 27/02/13 14/11/12 15/08/12 25/05/12 27/02/12 30/11/11 -
Price 1.10 1.04 1.08 1.03 1.02 1.03 0.95 -
P/RPS 3.00 0.77 1.07 1.55 3.13 0.75 0.89 124.64%
P/EPS 32.93 10.16 13.03 16.27 34.93 7.62 9.16 134.49%
EY 3.04 9.85 7.68 6.15 2.86 13.13 10.92 -57.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.63 0.67 0.64 0.63 0.64 0.61 4.32%

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