[YSPSAH] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
14-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 149.52%
YoY- 27.66%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 31,535 33,898 30,068 28,515 28,754 27,229 25,669 14.63%
PBT 3,880 4,923 4,560 4,986 3,394 3,682 4,913 -14.49%
Tax -2,160 -1,491 -1,301 -1,096 -1,850 -672 -819 90.32%
NP 1,720 3,432 3,259 3,890 1,544 3,010 4,094 -43.75%
-
NP to SH 1,755 3,437 3,275 3,900 1,563 2,980 4,055 -42.63%
-
Tax Rate 55.67% 30.29% 28.53% 21.98% 54.51% 18.25% 16.67% -
Total Cost 29,815 30,466 26,809 24,625 27,210 24,219 21,575 23.94%
-
Net Worth 68,287 121,386 120,943 118,017 112,811 104,666 105,869 -25.24%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 40 - - 40 39 -
Div Payout % - - 1.24% - - 1.34% 0.99% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 68,287 121,386 120,943 118,017 112,811 104,666 105,869 -25.24%
NOSH 68,287 68,194 67,946 67,826 66,752 66,666 66,584 1.69%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.45% 10.12% 10.84% 13.64% 5.37% 11.05% 15.95% -
ROE 2.57% 2.83% 2.71% 3.30% 1.39% 2.85% 3.83% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 46.18 49.71 44.25 42.04 43.08 40.84 38.55 12.73%
EPS 1.83 5.04 4.82 5.75 2.34 4.47 6.09 -54.97%
DPS 0.00 0.00 0.06 0.00 0.00 0.06 0.06 -
NAPS 1.00 1.78 1.78 1.74 1.69 1.57 1.59 -26.49%
Adjusted Per Share Value based on latest NOSH - 67,826
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 22.23 23.90 21.20 20.10 20.27 19.20 18.10 14.61%
EPS 1.24 2.42 2.31 2.75 1.10 2.10 2.86 -42.57%
DPS 0.00 0.00 0.03 0.00 0.00 0.03 0.03 -
NAPS 0.4814 0.8558 0.8526 0.832 0.7953 0.7379 0.7464 -25.25%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.92 1.05 1.12 1.17 1.20 1.43 1.40 -
P/RPS 1.99 2.11 2.53 2.78 2.79 3.50 3.63 -32.89%
P/EPS 35.80 20.83 23.24 20.35 51.25 31.99 22.99 34.16%
EY 2.79 4.80 4.30 4.91 1.95 3.13 4.35 -25.52%
DY 0.00 0.00 0.05 0.00 0.00 0.04 0.04 -
P/NAPS 0.92 0.59 0.63 0.67 0.71 0.91 0.88 2.99%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 12/02/09 29/10/08 29/08/08 14/05/08 30/01/08 19/11/07 21/08/07 -
Price 1.00 0.76 1.06 1.16 1.15 1.18 1.16 -
P/RPS 2.17 1.53 2.40 2.76 2.67 2.89 3.01 -19.51%
P/EPS 38.91 15.08 21.99 20.17 49.11 26.40 19.05 60.63%
EY 2.57 6.63 4.55 4.96 2.04 3.79 5.25 -37.75%
DY 0.00 0.00 0.06 0.00 0.00 0.05 0.05 -
P/NAPS 1.00 0.43 0.60 0.67 0.68 0.75 0.73 23.22%

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