[YSPSAH] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
30-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 15.49%
YoY- 9.48%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 92,481 58,583 28,515 105,337 76,583 49,354 23,685 147.34%
PBT 14,469 9,546 4,986 15,870 12,476 8,794 3,881 139.85%
Tax -3,888 -2,397 -1,096 -4,192 -2,342 -1,670 -851 174.57%
NP 10,581 7,149 3,890 11,678 10,134 7,124 3,030 129.65%
-
NP to SH 10,612 7,175 3,900 11,653 10,090 7,111 3,055 128.84%
-
Tax Rate 26.87% 25.11% 21.98% 26.41% 18.77% 18.99% 21.93% -
Total Cost 81,900 51,434 24,625 93,659 66,449 42,230 20,655 149.89%
-
Net Worth 121,396 120,827 118,017 113,041 104,701 105,866 101,833 12.39%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 40 40 - 4,013 40 39 - -
Div Payout % 0.39% 0.57% - 34.44% 0.40% 0.56% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 121,396 120,827 118,017 113,041 104,701 105,866 101,833 12.39%
NOSH 68,200 67,880 67,826 66,888 66,688 66,582 66,557 1.63%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 11.44% 12.20% 13.64% 11.09% 13.23% 14.43% 12.79% -
ROE 8.74% 5.94% 3.30% 10.31% 9.64% 6.72% 3.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 135.60 86.30 42.04 157.48 114.84 74.12 35.59 143.34%
EPS 15.56 10.57 5.75 17.42 15.13 10.68 4.59 125.16%
DPS 0.06 0.06 0.00 6.00 0.06 0.06 0.00 -
NAPS 1.78 1.78 1.74 1.69 1.57 1.59 1.53 10.58%
Adjusted Per Share Value based on latest NOSH - 66,752
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 65.20 41.30 20.10 74.26 53.99 34.79 16.70 147.32%
EPS 7.48 5.06 2.75 8.22 7.11 5.01 2.15 129.08%
DPS 0.03 0.03 0.00 2.83 0.03 0.03 0.00 -
NAPS 0.8558 0.8518 0.832 0.7969 0.7381 0.7464 0.7179 12.39%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.05 1.12 1.17 1.20 1.43 1.40 1.03 -
P/RPS 0.77 1.30 2.78 0.76 1.25 1.89 2.89 -58.49%
P/EPS 6.75 10.60 20.35 6.89 9.45 13.11 22.44 -55.00%
EY 14.82 9.44 4.91 14.52 10.58 7.63 4.46 122.19%
DY 0.06 0.05 0.00 5.00 0.04 0.04 0.00 -
P/NAPS 0.59 0.63 0.67 0.71 0.91 0.88 0.67 -8.10%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 29/10/08 29/08/08 14/05/08 30/01/08 19/11/07 21/08/07 10/05/07 -
Price 0.76 1.06 1.16 1.15 1.18 1.16 1.08 -
P/RPS 0.56 1.23 2.76 0.73 1.03 1.56 3.03 -67.45%
P/EPS 4.88 10.03 20.17 6.60 7.80 10.86 23.53 -64.86%
EY 20.47 9.97 4.96 15.15 12.82 9.21 4.25 184.38%
DY 0.08 0.06 0.00 5.22 0.05 0.05 0.00 -
P/NAPS 0.43 0.60 0.67 0.68 0.75 0.73 0.71 -28.35%

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