[YSPSAH] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 61.35%
YoY- -27.1%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 76,583 49,354 23,685 93,595 65,821 42,546 20,419 141.20%
PBT 12,476 8,794 3,881 14,103 8,829 5,845 2,579 185.75%
Tax -2,342 -1,670 -851 -3,459 -2,232 -1,333 -728 117.76%
NP 10,134 7,124 3,030 10,644 6,597 4,512 1,851 210.31%
-
NP to SH 10,090 7,111 3,055 10,644 6,597 4,512 1,851 209.41%
-
Tax Rate 18.77% 18.99% 21.93% 24.53% 25.28% 22.81% 28.23% -
Total Cost 66,449 42,230 20,655 82,951 59,224 38,034 18,568 133.78%
-
Net Worth 104,701 105,866 101,833 98,518 94,528 101,819 89,525 10.99%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 40 39 - - - - - -
Div Payout % 0.40% 0.56% - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 104,701 105,866 101,833 98,518 94,528 101,819 89,525 10.99%
NOSH 66,688 66,582 66,557 66,566 66,569 66,548 60,490 6.71%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 13.23% 14.43% 12.79% 11.37% 10.02% 10.60% 9.07% -
ROE 9.64% 6.72% 3.00% 10.80% 6.98% 4.43% 2.07% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 114.84 74.12 35.59 140.60 98.88 63.93 33.76 126.01%
EPS 15.13 10.68 4.59 15.99 9.91 6.78 3.06 189.94%
DPS 0.06 0.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.59 1.53 1.48 1.42 1.53 1.48 4.01%
Adjusted Per Share Value based on latest NOSH - 66,562
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 53.99 34.79 16.70 65.98 46.40 29.99 14.40 141.14%
EPS 7.11 5.01 2.15 7.50 4.65 3.18 1.30 210.10%
DPS 0.03 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7381 0.7464 0.7179 0.6946 0.6664 0.7178 0.6312 10.98%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.43 1.40 1.03 1.05 1.11 1.34 1.44 -
P/RPS 1.25 1.89 2.89 0.75 1.12 2.10 4.27 -55.87%
P/EPS 9.45 13.11 22.44 6.57 11.20 19.76 47.06 -65.67%
EY 10.58 7.63 4.46 15.23 8.93 5.06 2.12 191.74%
DY 0.04 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.88 0.67 0.71 0.78 0.88 0.97 -4.16%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 19/11/07 21/08/07 10/05/07 28/02/07 14/11/06 30/08/06 26/05/06 -
Price 1.18 1.16 1.08 1.07 1.12 1.12 1.33 -
P/RPS 1.03 1.56 3.03 0.76 1.13 1.75 3.94 -59.08%
P/EPS 7.80 10.86 23.53 6.69 11.30 16.52 43.46 -68.14%
EY 12.82 9.21 4.25 14.94 8.85 6.05 2.30 214.04%
DY 0.05 0.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.73 0.71 0.72 0.79 0.73 0.90 -11.43%

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