[YSPSAH] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -26.51%
YoY- 42.93%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 30,068 28,515 28,754 27,229 25,669 23,685 27,774 5.43%
PBT 4,560 4,986 3,394 3,682 4,913 3,881 5,274 -9.25%
Tax -1,301 -1,096 -1,850 -672 -819 -851 -1,227 3.98%
NP 3,259 3,890 1,544 3,010 4,094 3,030 4,047 -13.45%
-
NP to SH 3,275 3,900 1,563 2,980 4,055 3,055 4,047 -13.17%
-
Tax Rate 28.53% 21.98% 54.51% 18.25% 16.67% 21.93% 23.27% -
Total Cost 26,809 24,625 27,210 24,219 21,575 20,655 23,727 8.49%
-
Net Worth 120,943 118,017 112,811 104,666 105,869 101,833 98,512 14.66%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 40 - - 40 39 - - -
Div Payout % 1.24% - - 1.34% 0.99% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 120,943 118,017 112,811 104,666 105,869 101,833 98,512 14.66%
NOSH 67,946 67,826 66,752 66,666 66,584 66,557 66,562 1.38%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.84% 13.64% 5.37% 11.05% 15.95% 12.79% 14.57% -
ROE 2.71% 3.30% 1.39% 2.85% 3.83% 3.00% 4.11% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 44.25 42.04 43.08 40.84 38.55 35.59 41.73 3.99%
EPS 4.82 5.75 2.34 4.47 6.09 4.59 6.08 -14.35%
DPS 0.06 0.00 0.00 0.06 0.06 0.00 0.00 -
NAPS 1.78 1.74 1.69 1.57 1.59 1.53 1.48 13.10%
Adjusted Per Share Value based on latest NOSH - 66,666
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 21.20 20.10 20.27 19.20 18.10 16.70 19.58 5.44%
EPS 2.31 2.75 1.10 2.10 2.86 2.15 2.85 -13.07%
DPS 0.03 0.00 0.00 0.03 0.03 0.00 0.00 -
NAPS 0.8526 0.832 0.7953 0.7379 0.7464 0.7179 0.6945 14.66%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.12 1.17 1.20 1.43 1.40 1.03 1.05 -
P/RPS 2.53 2.78 2.79 3.50 3.63 2.89 2.52 0.26%
P/EPS 23.24 20.35 51.25 31.99 22.99 22.44 17.27 21.91%
EY 4.30 4.91 1.95 3.13 4.35 4.46 5.79 -18.00%
DY 0.05 0.00 0.00 0.04 0.04 0.00 0.00 -
P/NAPS 0.63 0.67 0.71 0.91 0.88 0.67 0.71 -7.66%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 14/05/08 30/01/08 19/11/07 21/08/07 10/05/07 28/02/07 -
Price 1.06 1.16 1.15 1.18 1.16 1.08 1.07 -
P/RPS 2.40 2.76 2.67 2.89 3.01 3.03 2.56 -4.21%
P/EPS 21.99 20.17 49.11 26.40 19.05 23.53 17.60 16.02%
EY 4.55 4.96 2.04 3.79 5.25 4.25 5.68 -13.75%
DY 0.06 0.00 0.00 0.05 0.05 0.00 0.00 -
P/NAPS 0.60 0.67 0.68 0.75 0.73 0.71 0.72 -11.45%

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