[YSPSAH] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -14.42%
YoY- 12.33%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 45,551 45,307 43,276 42,236 39,573 38,324 36,640 15.57%
PBT 4,696 5,911 5,653 5,228 5,925 2,909 4,604 1.32%
Tax -2,045 -1,364 -1,813 -880 -914 -251 -894 73.34%
NP 2,651 4,547 3,840 4,348 5,011 2,658 3,710 -20.02%
-
NP to SH 2,604 4,542 3,882 4,255 4,972 2,570 3,583 -19.11%
-
Tax Rate 43.55% 23.08% 32.07% 16.83% 15.43% 8.63% 19.42% -
Total Cost 42,900 40,760 39,436 37,888 34,562 35,666 32,930 19.22%
-
Net Worth 215,228 214,446 216,700 212,749 188,097 169,026 172,734 15.74%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 215,228 214,446 216,700 212,749 188,097 169,026 172,734 15.74%
NOSH 132,857 133,196 132,945 132,968 119,807 98,846 98,705 21.84%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.82% 10.04% 8.87% 10.29% 12.66% 6.94% 10.13% -
ROE 1.21% 2.12% 1.79% 2.00% 2.64% 1.52% 2.07% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 34.29 34.02 32.55 31.76 33.03 38.77 37.12 -5.13%
EPS 1.96 3.41 2.92 3.20 4.15 2.60 3.63 -33.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.61 1.63 1.60 1.57 1.71 1.75 -5.00%
Adjusted Per Share Value based on latest NOSH - 132,968
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 32.11 31.94 30.51 29.78 27.90 27.02 25.83 15.56%
EPS 1.84 3.20 2.74 3.00 3.51 1.81 2.53 -19.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5174 1.5118 1.5277 1.4999 1.3261 1.1916 1.2178 15.74%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.06 1.09 1.02 1.00 0.94 1.11 1.07 -
P/RPS 3.09 3.20 3.13 3.15 2.85 2.86 2.88 4.79%
P/EPS 54.08 31.96 34.93 31.25 22.65 42.69 29.48 49.69%
EY 1.85 3.13 2.86 3.20 4.41 2.34 3.39 -33.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.68 0.63 0.63 0.60 0.65 0.61 4.31%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 14/11/12 15/08/12 25/05/12 27/02/12 30/11/11 22/08/11 25/05/11 -
Price 1.08 1.03 1.02 1.03 0.95 0.97 1.11 -
P/RPS 3.15 3.03 3.13 3.24 2.88 2.50 2.99 3.52%
P/EPS 55.10 30.21 34.93 32.19 22.89 37.31 30.58 47.91%
EY 1.81 3.31 2.86 3.11 4.37 2.68 3.27 -32.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.64 0.63 0.64 0.61 0.57 0.63 4.17%

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