[YSPSAH] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 45.26%
YoY- 0.8%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 114,537 74,964 36,640 138,483 99,542 63,403 30,224 142.87%
PBT 13,438 7,513 4,604 16,936 11,628 7,602 3,481 145.88%
Tax -2,059 -1,145 -894 -4,488 -3,107 -2,031 -872 77.22%
NP 11,379 6,368 3,710 12,448 8,521 5,571 2,609 166.70%
-
NP to SH 11,125 6,153 3,583 12,157 8,369 5,461 2,517 169.08%
-
Tax Rate 15.32% 15.24% 19.42% 26.50% 26.72% 26.72% 25.05% -
Total Cost 103,158 68,596 32,930 126,035 91,021 57,832 27,615 140.56%
-
Net Worth 168,430 168,886 172,734 167,513 153,355 97,371 153,546 6.35%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 168,430 168,886 172,734 167,513 153,355 97,371 153,546 6.35%
NOSH 107,280 98,764 98,705 97,961 97,678 97,371 97,181 6.80%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.93% 8.49% 10.13% 8.99% 8.56% 8.79% 8.63% -
ROE 6.61% 3.64% 2.07% 7.26% 5.46% 5.61% 1.64% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 106.76 75.90 37.12 141.36 101.91 65.11 31.10 127.39%
EPS 10.37 6.23 3.63 12.41 8.39 5.61 2.59 151.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.71 1.75 1.71 1.57 1.00 1.58 -0.42%
Adjusted Per Share Value based on latest NOSH - 98,553
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 80.75 52.85 25.83 97.63 70.18 44.70 21.31 142.85%
EPS 7.84 4.34 2.53 8.57 5.90 3.85 1.77 169.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1874 1.1906 1.2178 1.181 1.0811 0.6865 1.0825 6.35%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.94 1.11 1.07 1.09 1.12 1.21 1.17 -
P/RPS 0.88 1.46 2.88 0.77 1.10 1.86 3.76 -61.98%
P/EPS 9.06 17.82 29.48 8.78 13.07 21.57 45.17 -65.70%
EY 11.03 5.61 3.39 11.39 7.65 4.64 2.21 191.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.65 0.61 0.64 0.71 1.21 0.74 -13.03%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 22/08/11 25/05/11 25/02/11 22/11/10 04/08/10 14/05/10 -
Price 0.95 0.97 1.11 1.10 1.14 1.17 1.19 -
P/RPS 0.89 1.28 2.99 0.78 1.12 1.80 3.83 -62.16%
P/EPS 9.16 15.57 30.58 8.86 13.31 20.86 45.95 -65.84%
EY 10.92 6.42 3.27 11.28 7.52 4.79 2.18 192.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.57 0.63 0.64 0.73 1.17 0.75 -12.85%

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