[YSPSAH] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
14-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -66.53%
YoY- 27.66%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 124,016 92,481 58,583 28,515 105,337 76,583 49,354 84.31%
PBT 18,349 14,469 9,546 4,986 15,870 12,476 8,794 62.92%
Tax -6,048 -3,888 -2,397 -1,096 -4,192 -2,342 -1,670 134.91%
NP 12,301 10,581 7,149 3,890 11,678 10,134 7,124 43.68%
-
NP to SH 12,367 10,612 7,175 3,900 11,653 10,090 7,111 44.37%
-
Tax Rate 32.96% 26.87% 25.11% 21.98% 26.41% 18.77% 18.99% -
Total Cost 111,715 81,900 51,434 24,625 93,659 66,449 42,230 90.71%
-
Net Worth 123,122 121,396 120,827 118,017 113,041 104,701 105,866 10.54%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 4,104 40 40 - 4,013 40 39 2097.69%
Div Payout % 33.19% 0.39% 0.57% - 34.44% 0.40% 0.56% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 123,122 121,396 120,827 118,017 113,041 104,701 105,866 10.54%
NOSH 68,401 68,200 67,880 67,826 66,888 66,688 66,582 1.80%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 9.92% 11.44% 12.20% 13.64% 11.09% 13.23% 14.43% -
ROE 10.04% 8.74% 5.94% 3.30% 10.31% 9.64% 6.72% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 181.31 135.60 86.30 42.04 157.48 114.84 74.12 81.05%
EPS 12.87 15.56 10.57 5.75 17.42 15.13 10.68 13.17%
DPS 6.00 0.06 0.06 0.00 6.00 0.06 0.06 2024.57%
NAPS 1.80 1.78 1.78 1.74 1.69 1.57 1.59 8.58%
Adjusted Per Share Value based on latest NOSH - 67,826
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 87.43 65.20 41.30 20.10 74.26 53.99 34.79 84.32%
EPS 8.72 7.48 5.06 2.75 8.22 7.11 5.01 44.45%
DPS 2.89 0.03 0.03 0.00 2.83 0.03 0.03 1972.55%
NAPS 0.868 0.8558 0.8518 0.832 0.7969 0.7381 0.7464 10.53%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.92 1.05 1.12 1.17 1.20 1.43 1.40 -
P/RPS 0.51 0.77 1.30 2.78 0.76 1.25 1.89 -58.07%
P/EPS 5.09 6.75 10.60 20.35 6.89 9.45 13.11 -46.62%
EY 19.65 14.82 9.44 4.91 14.52 10.58 7.63 87.34%
DY 6.52 0.06 0.05 0.00 5.00 0.04 0.04 2838.24%
P/NAPS 0.51 0.59 0.63 0.67 0.71 0.91 0.88 -30.37%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 12/02/09 29/10/08 29/08/08 14/05/08 30/01/08 19/11/07 21/08/07 -
Price 1.00 0.76 1.06 1.16 1.15 1.18 1.16 -
P/RPS 0.55 0.56 1.23 2.76 0.73 1.03 1.56 -49.93%
P/EPS 5.53 4.88 10.03 20.17 6.60 7.80 10.86 -36.10%
EY 18.08 20.47 9.97 4.96 15.15 12.82 9.21 56.46%
DY 6.00 0.08 0.06 0.00 5.22 0.05 0.05 2297.84%
P/NAPS 0.56 0.43 0.60 0.67 0.68 0.75 0.73 -16.13%

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