[YSPSAH] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -70.53%
YoY- 42.35%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 156,773 114,537 74,964 36,640 138,483 99,542 63,403 82.55%
PBT 18,666 13,438 7,513 4,604 16,936 11,628 7,602 81.70%
Tax -2,939 -2,059 -1,145 -894 -4,488 -3,107 -2,031 27.85%
NP 15,727 11,379 6,368 3,710 12,448 8,521 5,571 99.36%
-
NP to SH 15,380 11,125 6,153 3,583 12,157 8,369 5,461 99.05%
-
Tax Rate 15.75% 15.32% 15.24% 19.42% 26.50% 26.72% 26.72% -
Total Cost 141,046 103,158 68,596 32,930 126,035 91,021 57,832 80.89%
-
Net Worth 182,011 168,430 168,886 172,734 167,513 153,355 97,371 51.57%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 182,011 168,430 168,886 172,734 167,513 153,355 97,371 51.57%
NOSH 113,757 107,280 98,764 98,705 97,961 97,678 97,371 10.89%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.03% 9.93% 8.49% 10.13% 8.99% 8.56% 8.79% -
ROE 8.45% 6.61% 3.64% 2.07% 7.26% 5.46% 5.61% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 137.81 106.76 75.90 37.12 141.36 101.91 65.11 64.62%
EPS 13.52 10.37 6.23 3.63 12.41 8.39 5.61 79.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.57 1.71 1.75 1.71 1.57 1.00 36.68%
Adjusted Per Share Value based on latest NOSH - 98,705
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 110.52 80.75 52.85 25.83 97.63 70.18 44.70 82.54%
EPS 10.84 7.84 4.34 2.53 8.57 5.90 3.85 99.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2832 1.1874 1.1906 1.2178 1.181 1.0811 0.6865 51.56%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.00 0.94 1.11 1.07 1.09 1.12 1.21 -
P/RPS 0.73 0.88 1.46 2.88 0.77 1.10 1.86 -46.30%
P/EPS 7.40 9.06 17.82 29.48 8.78 13.07 21.57 -50.89%
EY 13.52 11.03 5.61 3.39 11.39 7.65 4.64 103.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.60 0.65 0.61 0.64 0.71 1.21 -35.20%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 30/11/11 22/08/11 25/05/11 25/02/11 22/11/10 04/08/10 -
Price 1.03 0.95 0.97 1.11 1.10 1.14 1.17 -
P/RPS 0.75 0.89 1.28 2.99 0.78 1.12 1.80 -44.12%
P/EPS 7.62 9.16 15.57 30.58 8.86 13.31 20.86 -48.80%
EY 13.13 10.92 6.42 3.27 11.28 7.52 4.79 95.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.61 0.57 0.63 0.64 0.73 1.17 -33.04%

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