[YSPSAH] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
12-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 16.54%
YoY- 6.13%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 97,575 62,828 31,139 124,016 92,481 58,583 28,515 126.90%
PBT 12,727 8,138 4,874 18,349 14,469 9,546 4,986 86.66%
Tax -3,205 -2,073 -1,246 -6,048 -3,888 -2,397 -1,096 104.35%
NP 9,522 6,065 3,628 12,301 10,581 7,149 3,890 81.53%
-
NP to SH 9,390 6,005 3,632 12,367 10,612 7,175 3,900 79.54%
-
Tax Rate 25.18% 25.47% 25.56% 32.96% 26.87% 25.11% 21.98% -
Total Cost 88,053 56,763 27,511 111,715 81,900 51,434 24,625 133.65%
-
Net Worth 150,046 129,763 127,741 123,122 121,396 120,827 118,017 17.34%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 58 41 - 4,104 40 40 - -
Div Payout % 0.62% 0.69% - 33.19% 0.39% 0.57% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 150,046 129,763 127,741 123,122 121,396 120,827 118,017 17.34%
NOSH 96,804 69,022 69,049 68,401 68,200 67,880 67,826 26.73%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.76% 9.65% 11.65% 9.92% 11.44% 12.20% 13.64% -
ROE 6.26% 4.63% 2.84% 10.04% 8.74% 5.94% 3.30% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 100.80 91.02 45.10 181.31 135.60 86.30 42.04 79.04%
EPS 9.70 8.70 5.26 12.87 15.56 10.57 5.75 41.66%
DPS 0.06 0.06 0.00 6.00 0.06 0.06 0.00 -
NAPS 1.55 1.88 1.85 1.80 1.78 1.78 1.74 -7.41%
Adjusted Per Share Value based on latest NOSH - 68,287
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 68.79 44.29 21.95 87.43 65.20 41.30 20.10 126.93%
EPS 6.62 4.23 2.56 8.72 7.48 5.06 2.75 79.52%
DPS 0.04 0.03 0.00 2.89 0.03 0.03 0.00 -
NAPS 1.0578 0.9148 0.9006 0.868 0.8558 0.8518 0.832 17.34%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.04 1.12 0.86 0.92 1.05 1.12 1.17 -
P/RPS 1.03 1.23 1.91 0.51 0.77 1.30 2.78 -48.38%
P/EPS 10.72 12.87 16.35 5.09 6.75 10.60 20.35 -34.74%
EY 9.33 7.77 6.12 19.65 14.82 9.44 4.91 53.35%
DY 0.06 0.05 0.00 6.52 0.06 0.05 0.00 -
P/NAPS 0.67 0.60 0.46 0.51 0.59 0.63 0.67 0.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 16/11/09 19/08/09 19/05/09 12/02/09 29/10/08 29/08/08 14/05/08 -
Price 1.06 1.07 0.94 1.00 0.76 1.06 1.16 -
P/RPS 1.05 1.18 2.08 0.55 0.56 1.23 2.76 -47.46%
P/EPS 10.93 12.30 17.87 5.53 4.88 10.03 20.17 -33.50%
EY 9.15 8.13 5.60 18.08 20.47 9.97 4.96 50.35%
DY 0.06 0.06 0.00 6.00 0.08 0.06 0.00 -
P/NAPS 0.68 0.57 0.51 0.56 0.43 0.60 0.67 0.99%

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