[YSPSAH] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 28.43%
YoY- -2.48%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 99,542 63,403 30,224 130,775 97,575 62,828 31,139 116.85%
PBT 11,628 7,602 3,481 16,103 12,727 8,138 4,874 78.45%
Tax -3,107 -2,031 -872 -3,885 -3,205 -2,073 -1,246 83.78%
NP 8,521 5,571 2,609 12,218 9,522 6,065 3,628 76.59%
-
NP to SH 8,369 5,461 2,517 12,060 9,390 6,005 3,632 74.36%
-
Tax Rate 26.72% 26.72% 25.05% 24.13% 25.18% 25.47% 25.56% -
Total Cost 91,021 57,832 27,615 118,557 88,053 56,763 27,511 121.87%
-
Net Worth 153,355 97,371 153,546 152,073 150,046 129,763 127,741 12.94%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 5,811 58 41 - -
Div Payout % - - - 48.19% 0.62% 0.69% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 153,355 97,371 153,546 152,073 150,046 129,763 127,741 12.94%
NOSH 97,678 97,371 97,181 96,861 96,804 69,022 69,049 25.98%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.56% 8.79% 8.63% 9.34% 9.76% 9.65% 11.65% -
ROE 5.46% 5.61% 1.64% 7.93% 6.26% 4.63% 2.84% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 101.91 65.11 31.10 135.01 100.80 91.02 45.10 72.11%
EPS 8.39 5.61 2.59 14.43 9.70 8.70 5.26 36.47%
DPS 0.00 0.00 0.00 6.00 0.06 0.06 0.00 -
NAPS 1.57 1.00 1.58 1.57 1.55 1.88 1.85 -10.35%
Adjusted Per Share Value based on latest NOSH - 96,714
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 70.18 44.70 21.31 92.20 68.79 44.29 21.95 116.87%
EPS 5.90 3.85 1.77 8.50 6.62 4.23 2.56 74.38%
DPS 0.00 0.00 0.00 4.10 0.04 0.03 0.00 -
NAPS 1.0811 0.6865 1.0825 1.0721 1.0578 0.9148 0.9006 12.93%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.12 1.21 1.17 1.03 1.04 1.12 0.86 -
P/RPS 1.10 1.86 3.76 0.76 1.03 1.23 1.91 -30.75%
P/EPS 13.07 21.57 45.17 8.27 10.72 12.87 16.35 -13.85%
EY 7.65 4.64 2.21 12.09 9.33 7.77 6.12 16.02%
DY 0.00 0.00 0.00 5.83 0.06 0.05 0.00 -
P/NAPS 0.71 1.21 0.74 0.66 0.67 0.60 0.46 33.52%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 04/08/10 14/05/10 10/02/10 16/11/09 19/08/09 19/05/09 -
Price 1.14 1.17 1.19 1.04 1.06 1.07 0.94 -
P/RPS 1.12 1.80 3.83 0.77 1.05 1.18 2.08 -33.78%
P/EPS 13.31 20.86 45.95 8.35 10.93 12.30 17.87 -17.81%
EY 7.52 4.79 2.18 11.97 9.15 8.13 5.60 21.69%
DY 0.00 0.00 0.00 5.77 0.06 0.06 0.00 -
P/NAPS 0.73 1.17 0.75 0.66 0.68 0.57 0.51 26.98%

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