[YSPSAH] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 106.95%
YoY- -6.87%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 33,200 34,747 31,689 31,139 31,535 33,898 30,068 6.80%
PBT 3,376 4,589 3,264 4,874 3,880 4,923 4,560 -18.11%
Tax -680 -1,132 -827 -1,246 -2,160 -1,491 -1,301 -35.03%
NP 2,696 3,457 2,437 3,628 1,720 3,432 3,259 -11.84%
-
NP to SH 2,670 3,385 2,374 3,632 1,755 3,437 3,275 -12.69%
-
Tax Rate 20.14% 24.67% 25.34% 25.56% 55.67% 30.29% 28.53% -
Total Cost 30,504 31,290 29,252 27,511 29,815 30,466 26,809 8.96%
-
Net Worth 96,714 150,336 129,741 127,741 68,287 121,386 120,943 -13.81%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 5,802 - 41 - - - 40 2635.73%
Div Payout % 217.34% - 1.74% - - - 1.24% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 96,714 150,336 129,741 127,741 68,287 121,386 120,943 -13.81%
NOSH 96,714 96,991 69,011 69,049 68,287 68,194 67,946 26.45%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.12% 9.95% 7.69% 11.65% 5.45% 10.12% 10.84% -
ROE 2.76% 2.25% 1.83% 2.84% 2.57% 2.83% 2.71% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 34.33 35.82 45.92 45.10 46.18 49.71 44.25 -15.52%
EPS 3.19 3.49 3.44 5.26 1.83 5.04 4.82 -23.99%
DPS 6.00 0.00 0.06 0.00 0.00 0.00 0.06 2036.43%
NAPS 1.00 1.55 1.88 1.85 1.00 1.78 1.78 -31.84%
Adjusted Per Share Value based on latest NOSH - 69,049
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 23.41 24.50 22.34 21.95 22.23 23.90 21.20 6.81%
EPS 1.88 2.39 1.67 2.56 1.24 2.42 2.31 -12.79%
DPS 4.09 0.00 0.03 0.00 0.00 0.00 0.03 2525.30%
NAPS 0.6818 1.0599 0.9147 0.9006 0.4814 0.8558 0.8526 -13.81%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.03 1.04 1.12 0.86 0.92 1.05 1.12 -
P/RPS 3.00 2.90 2.44 1.91 1.99 2.11 2.53 11.99%
P/EPS 37.31 29.80 32.56 16.35 35.80 20.83 23.24 36.98%
EY 2.68 3.36 3.07 6.12 2.79 4.80 4.30 -26.97%
DY 5.83 0.00 0.05 0.00 0.00 0.00 0.05 2266.10%
P/NAPS 1.03 0.67 0.60 0.46 0.92 0.59 0.63 38.65%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 10/02/10 16/11/09 19/08/09 19/05/09 12/02/09 29/10/08 29/08/08 -
Price 1.04 1.06 1.07 0.94 1.00 0.76 1.06 -
P/RPS 3.03 2.96 2.33 2.08 2.17 1.53 2.40 16.76%
P/EPS 37.67 30.37 31.10 17.87 38.91 15.08 21.99 43.02%
EY 2.65 3.29 3.21 5.60 2.57 6.63 4.55 -30.19%
DY 5.77 0.00 0.06 0.00 0.00 0.00 0.06 1981.63%
P/NAPS 1.04 0.68 0.57 0.51 1.00 0.43 0.60 44.15%

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