[YSPSAH] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -67.43%
YoY- 14.32%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 190,827 142,043 95,405 48,783 180,610 134,134 88,583 66.56%
PBT 22,019 16,479 11,116 6,097 20,151 16,260 11,564 53.44%
Tax -5,371 -3,998 -2,962 -1,533 -6,580 -5,222 -3,177 41.77%
NP 16,648 12,481 8,154 4,564 13,571 11,038 8,387 57.74%
-
NP to SH 16,191 12,119 7,952 4,438 13,628 11,028 8,424 54.40%
-
Tax Rate 24.39% 24.26% 26.65% 25.14% 32.65% 32.12% 27.47% -
Total Cost 174,179 129,562 87,251 44,219 167,039 123,096 80,196 67.47%
-
Net Worth 226,168 222,159 218,081 223,228 218,260 215,504 214,259 3.66%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 226,168 222,159 218,081 223,228 218,260 215,504 214,259 3.66%
NOSH 133,040 133,029 132,976 132,874 133,085 133,027 133,080 -0.01%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.72% 8.79% 8.55% 9.36% 7.51% 8.23% 9.47% -
ROE 7.16% 5.46% 3.65% 1.99% 6.24% 5.12% 3.93% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 143.44 106.78 71.75 36.71 135.71 100.83 66.56 66.60%
EPS 12.17 9.11 5.98 3.34 10.24 8.29 6.33 54.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.67 1.64 1.68 1.64 1.62 1.61 3.68%
Adjusted Per Share Value based on latest NOSH - 132,874
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 134.53 100.14 67.26 34.39 127.33 94.56 62.45 66.56%
EPS 11.41 8.54 5.61 3.13 9.61 7.77 5.94 54.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5945 1.5662 1.5375 1.5738 1.5387 1.5193 1.5105 3.66%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.34 1.26 1.29 1.02 1.04 1.06 1.09 -
P/RPS 0.93 1.18 1.80 2.78 0.77 1.05 1.64 -31.41%
P/EPS 11.01 13.83 21.57 30.54 10.16 12.79 17.22 -25.72%
EY 9.08 7.23 4.64 3.27 9.85 7.82 5.81 34.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.75 0.79 0.61 0.63 0.65 0.68 10.48%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 12/11/13 20/08/13 16/05/13 27/02/13 14/11/12 15/08/12 -
Price 1.36 1.30 1.38 1.10 1.04 1.08 1.03 -
P/RPS 0.95 1.22 1.92 3.00 0.77 1.07 1.55 -27.78%
P/EPS 11.18 14.27 23.08 32.93 10.16 13.03 16.27 -22.07%
EY 8.95 7.01 4.33 3.04 9.85 7.68 6.15 28.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.78 0.84 0.65 0.63 0.67 0.64 15.99%

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