[YSPSAH] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
12-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -48.94%
YoY- 12.28%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 34,747 31,689 31,139 31,535 33,898 30,068 28,515 14.07%
PBT 4,589 3,264 4,874 3,880 4,923 4,560 4,986 -5.37%
Tax -1,132 -827 -1,246 -2,160 -1,491 -1,301 -1,096 2.17%
NP 3,457 2,437 3,628 1,720 3,432 3,259 3,890 -7.55%
-
NP to SH 3,385 2,374 3,632 1,755 3,437 3,275 3,900 -9.00%
-
Tax Rate 24.67% 25.34% 25.56% 55.67% 30.29% 28.53% 21.98% -
Total Cost 31,290 29,252 27,511 29,815 30,466 26,809 24,625 17.29%
-
Net Worth 150,336 129,741 127,741 68,287 121,386 120,943 118,017 17.49%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 41 - - - 40 - -
Div Payout % - 1.74% - - - 1.24% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 150,336 129,741 127,741 68,287 121,386 120,943 118,017 17.49%
NOSH 96,991 69,011 69,049 68,287 68,194 67,946 67,826 26.90%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.95% 7.69% 11.65% 5.45% 10.12% 10.84% 13.64% -
ROE 2.25% 1.83% 2.84% 2.57% 2.83% 2.71% 3.30% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 35.82 45.92 45.10 46.18 49.71 44.25 42.04 -10.11%
EPS 3.49 3.44 5.26 1.83 5.04 4.82 5.75 -28.29%
DPS 0.00 0.06 0.00 0.00 0.00 0.06 0.00 -
NAPS 1.55 1.88 1.85 1.00 1.78 1.78 1.74 -7.41%
Adjusted Per Share Value based on latest NOSH - 68,287
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 24.50 22.34 21.95 22.23 23.90 21.20 20.10 14.09%
EPS 2.39 1.67 2.56 1.24 2.42 2.31 2.75 -8.92%
DPS 0.00 0.03 0.00 0.00 0.00 0.03 0.00 -
NAPS 1.0599 0.9147 0.9006 0.4814 0.8558 0.8526 0.832 17.49%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.04 1.12 0.86 0.92 1.05 1.12 1.17 -
P/RPS 2.90 2.44 1.91 1.99 2.11 2.53 2.78 2.85%
P/EPS 29.80 32.56 16.35 35.80 20.83 23.24 20.35 28.92%
EY 3.36 3.07 6.12 2.79 4.80 4.30 4.91 -22.32%
DY 0.00 0.05 0.00 0.00 0.00 0.05 0.00 -
P/NAPS 0.67 0.60 0.46 0.92 0.59 0.63 0.67 0.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 16/11/09 19/08/09 19/05/09 12/02/09 29/10/08 29/08/08 14/05/08 -
Price 1.06 1.07 0.94 1.00 0.76 1.06 1.16 -
P/RPS 2.96 2.33 2.08 2.17 1.53 2.40 2.76 4.76%
P/EPS 30.37 31.10 17.87 38.91 15.08 21.99 20.17 31.33%
EY 3.29 3.21 5.60 2.57 6.63 4.55 4.96 -23.92%
DY 0.00 0.06 0.00 0.00 0.00 0.06 0.00 -
P/NAPS 0.68 0.57 0.51 1.00 0.43 0.60 0.67 0.99%

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