[YSPSAH] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 38.25%
YoY- 26.51%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 134,134 88,583 43,276 156,773 114,537 74,964 36,640 136.97%
PBT 16,260 11,564 5,653 18,666 13,438 7,513 4,604 131.37%
Tax -5,222 -3,177 -1,813 -2,939 -2,059 -1,145 -894 223.29%
NP 11,038 8,387 3,840 15,727 11,379 6,368 3,710 106.45%
-
NP to SH 11,028 8,424 3,882 15,380 11,125 6,153 3,583 111.15%
-
Tax Rate 32.12% 27.47% 32.07% 15.75% 15.32% 15.24% 19.42% -
Total Cost 123,096 80,196 39,436 141,046 103,158 68,596 32,930 140.28%
-
Net Worth 215,504 214,259 216,700 182,011 168,430 168,886 172,734 15.84%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 215,504 214,259 216,700 182,011 168,430 168,886 172,734 15.84%
NOSH 133,027 133,080 132,945 113,757 107,280 98,764 98,705 21.94%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.23% 9.47% 8.87% 10.03% 9.93% 8.49% 10.13% -
ROE 5.12% 3.93% 1.79% 8.45% 6.61% 3.64% 2.07% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 100.83 66.56 32.55 137.81 106.76 75.90 37.12 94.32%
EPS 8.29 6.33 2.92 13.52 10.37 6.23 3.63 73.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.61 1.63 1.60 1.57 1.71 1.75 -5.00%
Adjusted Per Share Value based on latest NOSH - 132,968
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 94.56 62.45 30.51 110.52 80.75 52.85 25.83 136.97%
EPS 7.77 5.94 2.74 10.84 7.84 4.34 2.53 110.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5193 1.5105 1.5277 1.2832 1.1874 1.1906 1.2178 15.84%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.06 1.09 1.02 1.00 0.94 1.11 1.07 -
P/RPS 1.05 1.64 3.13 0.73 0.88 1.46 2.88 -48.87%
P/EPS 12.79 17.22 34.93 7.40 9.06 17.82 29.48 -42.60%
EY 7.82 5.81 2.86 13.52 11.03 5.61 3.39 74.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.68 0.63 0.63 0.60 0.65 0.61 4.31%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 14/11/12 15/08/12 25/05/12 27/02/12 30/11/11 22/08/11 25/05/11 -
Price 1.08 1.03 1.02 1.03 0.95 0.97 1.11 -
P/RPS 1.07 1.55 3.13 0.75 0.89 1.28 2.99 -49.50%
P/EPS 13.03 16.27 34.93 7.62 9.16 15.57 30.58 -43.28%
EY 7.68 6.15 2.86 13.13 10.92 6.42 3.27 76.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.64 0.63 0.64 0.61 0.57 0.63 4.17%

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