[YSPSAH] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
17-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 60.06%
YoY- 2.2%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 61,632 39,253 19,482 74,960 54,124 35,826 17,145 134.48%
PBT 13,849 10,453 2,789 11,579 7,574 5,703 2,734 194.65%
Tax -2,001 -1,631 -820 -3,096 -2,274 -1,383 -702 100.90%
NP 11,848 8,822 1,969 8,483 5,300 4,320 2,032 223.60%
-
NP to SH 11,848 8,822 1,969 8,483 5,300 4,320 2,032 223.60%
-
Tax Rate 14.45% 15.60% 29.40% 26.74% 30.02% 24.25% 25.68% -
Total Cost 49,784 30,431 17,513 66,477 48,824 31,506 15,113 121.23%
-
Net Worth 85,320 81,949 80,850 79,013 75,481 78,249 76,064 7.94%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 3,292 3,258 - - -
Div Payout % - - - 38.81% 61.48% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 85,320 81,949 80,850 79,013 75,481 78,249 76,064 7.94%
NOSH 60,510 54,999 55,000 54,870 54,303 54,339 54,331 7.43%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 19.22% 22.47% 10.11% 11.32% 9.79% 12.06% 11.85% -
ROE 13.89% 10.77% 2.44% 10.74% 7.02% 5.52% 2.67% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 101.85 71.37 35.42 136.61 99.67 65.93 31.56 118.22%
EPS 19.58 16.04 3.58 15.46 9.76 7.95 3.74 201.20%
DPS 0.00 0.00 0.00 6.00 6.00 0.00 0.00 -
NAPS 1.41 1.49 1.47 1.44 1.39 1.44 1.40 0.47%
Adjusted Per Share Value based on latest NOSH - 54,879
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 43.45 27.67 13.73 52.85 38.16 25.26 12.09 134.44%
EPS 8.35 6.22 1.39 5.98 3.74 3.05 1.43 223.91%
DPS 0.00 0.00 0.00 2.32 2.30 0.00 0.00 -
NAPS 0.6015 0.5777 0.57 0.557 0.5321 0.5517 0.5362 7.95%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.35 1.43 1.38 1.69 1.98 2.09 2.38 -
P/RPS 1.33 2.00 3.90 1.24 1.99 3.17 7.54 -68.51%
P/EPS 6.89 8.92 38.55 10.93 20.29 26.29 63.64 -77.25%
EY 14.50 11.22 2.59 9.15 4.93 3.80 1.57 339.60%
DY 0.00 0.00 0.00 3.55 3.03 0.00 0.00 -
P/NAPS 0.96 0.96 0.94 1.17 1.42 1.45 1.70 -31.65%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 13/12/05 23/08/05 09/05/05 17/02/05 28/10/04 11/08/04 13/05/04 -
Price 1.30 1.31 1.45 1.62 1.90 2.02 2.27 -
P/RPS 1.28 1.84 4.09 1.19 1.91 3.06 7.19 -68.32%
P/EPS 6.64 8.17 40.50 10.48 19.47 25.41 60.70 -77.09%
EY 15.06 12.24 2.47 9.54 5.14 3.94 1.65 336.15%
DY 0.00 0.00 0.00 3.70 3.16 0.00 0.00 -
P/NAPS 0.92 0.88 0.99 1.13 1.37 1.40 1.62 -31.39%

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