[YSPSAH] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 56.37%
YoY- -11.52%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 63,403 30,224 130,775 97,575 62,828 31,139 124,016 -36.14%
PBT 7,602 3,481 16,103 12,727 8,138 4,874 18,349 -44.51%
Tax -2,031 -872 -3,885 -3,205 -2,073 -1,246 -6,048 -51.78%
NP 5,571 2,609 12,218 9,522 6,065 3,628 12,301 -41.11%
-
NP to SH 5,461 2,517 12,060 9,390 6,005 3,632 12,367 -42.09%
-
Tax Rate 26.72% 25.05% 24.13% 25.18% 25.47% 25.56% 32.96% -
Total Cost 57,832 27,615 118,557 88,053 56,763 27,511 111,715 -35.60%
-
Net Worth 97,371 153,546 152,073 150,046 129,763 127,741 123,122 -14.51%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 5,811 58 41 - 4,104 -
Div Payout % - - 48.19% 0.62% 0.69% - 33.19% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 97,371 153,546 152,073 150,046 129,763 127,741 123,122 -14.51%
NOSH 97,371 97,181 96,861 96,804 69,022 69,049 68,401 26.62%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 8.79% 8.63% 9.34% 9.76% 9.65% 11.65% 9.92% -
ROE 5.61% 1.64% 7.93% 6.26% 4.63% 2.84% 10.04% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 65.11 31.10 135.01 100.80 91.02 45.10 181.31 -49.57%
EPS 5.61 2.59 14.43 9.70 8.70 5.26 12.87 -42.59%
DPS 0.00 0.00 6.00 0.06 0.06 0.00 6.00 -
NAPS 1.00 1.58 1.57 1.55 1.88 1.85 1.80 -32.49%
Adjusted Per Share Value based on latest NOSH - 96,991
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 44.70 21.31 92.20 68.79 44.29 21.95 87.43 -36.13%
EPS 3.85 1.77 8.50 6.62 4.23 2.56 8.72 -42.10%
DPS 0.00 0.00 4.10 0.04 0.03 0.00 2.89 -
NAPS 0.6865 1.0825 1.0721 1.0578 0.9148 0.9006 0.868 -14.51%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.21 1.17 1.03 1.04 1.12 0.86 0.92 -
P/RPS 1.86 3.76 0.76 1.03 1.23 1.91 0.51 137.49%
P/EPS 21.57 45.17 8.27 10.72 12.87 16.35 5.09 162.56%
EY 4.64 2.21 12.09 9.33 7.77 6.12 19.65 -61.89%
DY 0.00 0.00 5.83 0.06 0.05 0.00 6.52 -
P/NAPS 1.21 0.74 0.66 0.67 0.60 0.46 0.51 78.16%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 04/08/10 14/05/10 10/02/10 16/11/09 19/08/09 19/05/09 12/02/09 -
Price 1.17 1.19 1.04 1.06 1.07 0.94 1.00 -
P/RPS 1.80 3.83 0.77 1.05 1.18 2.08 0.55 120.91%
P/EPS 20.86 45.95 8.35 10.93 12.30 17.87 5.53 142.91%
EY 4.79 2.18 11.97 9.15 8.13 5.60 18.08 -58.85%
DY 0.00 0.00 5.77 0.06 0.06 0.00 6.00 -
P/NAPS 1.17 0.75 0.66 0.68 0.57 0.51 0.56 63.65%

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