[YSPSAH] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 23.58%
YoY- -11.39%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 142,043 95,405 48,783 180,610 134,134 88,583 43,276 120.69%
PBT 16,479 11,116 6,097 20,151 16,260 11,564 5,653 103.93%
Tax -3,998 -2,962 -1,533 -6,580 -5,222 -3,177 -1,813 69.33%
NP 12,481 8,154 4,564 13,571 11,038 8,387 3,840 119.26%
-
NP to SH 12,119 7,952 4,438 13,628 11,028 8,424 3,882 113.45%
-
Tax Rate 24.26% 26.65% 25.14% 32.65% 32.12% 27.47% 32.07% -
Total Cost 129,562 87,251 44,219 167,039 123,096 80,196 39,436 120.83%
-
Net Worth 222,159 218,081 223,228 218,260 215,504 214,259 216,700 1.67%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 222,159 218,081 223,228 218,260 215,504 214,259 216,700 1.67%
NOSH 133,029 132,976 132,874 133,085 133,027 133,080 132,945 0.04%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.79% 8.55% 9.36% 7.51% 8.23% 9.47% 8.87% -
ROE 5.46% 3.65% 1.99% 6.24% 5.12% 3.93% 1.79% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 106.78 71.75 36.71 135.71 100.83 66.56 32.55 120.62%
EPS 9.11 5.98 3.34 10.24 8.29 6.33 2.92 113.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.64 1.68 1.64 1.62 1.61 1.63 1.62%
Adjusted Per Share Value based on latest NOSH - 133,333
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 100.14 67.26 34.39 127.33 94.56 62.45 30.51 120.69%
EPS 8.54 5.61 3.13 9.61 7.77 5.94 2.74 113.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5662 1.5375 1.5738 1.5387 1.5193 1.5105 1.5277 1.67%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.26 1.29 1.02 1.04 1.06 1.09 1.02 -
P/RPS 1.18 1.80 2.78 0.77 1.05 1.64 3.13 -47.78%
P/EPS 13.83 21.57 30.54 10.16 12.79 17.22 34.93 -46.04%
EY 7.23 4.64 3.27 9.85 7.82 5.81 2.86 85.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.79 0.61 0.63 0.65 0.68 0.63 12.31%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 12/11/13 20/08/13 16/05/13 27/02/13 14/11/12 15/08/12 25/05/12 -
Price 1.30 1.38 1.10 1.04 1.08 1.03 1.02 -
P/RPS 1.22 1.92 3.00 0.77 1.07 1.55 3.13 -46.61%
P/EPS 14.27 23.08 32.93 10.16 13.03 16.27 34.93 -44.91%
EY 7.01 4.33 3.04 9.85 7.68 6.15 2.86 81.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.84 0.65 0.63 0.67 0.64 0.63 15.28%

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