[YSPSAH] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
11-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 34.42%
YoY--%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 77,297 74,960 72,617 71,861 53,180 36,035 17,542 168.53%
PBT 11,634 11,579 10,657 11,788 8,819 6,085 3,002 146.52%
Tax -3,214 -3,096 -3,181 -5,293 -4,612 -3,910 -3,003 4.62%
NP 8,420 8,483 7,476 6,495 4,207 2,175 -1 -
-
NP to SH 8,420 8,483 7,476 8,935 6,647 4,615 2,439 128.24%
-
Tax Rate 27.63% 26.74% 29.85% 44.90% 52.30% 64.26% 100.03% -
Total Cost 68,877 66,477 65,141 65,366 48,973 33,860 17,543 148.66%
-
Net Worth 80,850 79,026 75,677 78,259 76,064 64,578 63,544 17.40%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 6,559 6,559 3,266 - - - - -
Div Payout % 77.90% 77.32% 43.70% - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 80,850 79,026 75,677 78,259 76,064 64,578 63,544 17.40%
NOSH 55,000 54,879 54,444 54,346 54,331 46,795 46,724 11.47%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 10.89% 11.32% 10.30% 9.04% 7.91% 6.04% -0.01% -
ROE 10.41% 10.73% 9.88% 11.42% 8.74% 7.15% 3.84% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 140.54 136.59 133.38 132.23 97.88 77.00 37.54 140.91%
EPS 15.31 15.46 13.73 16.44 12.23 9.86 5.22 104.76%
DPS 12.00 12.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.44 1.39 1.44 1.40 1.38 1.36 5.31%
Adjusted Per Share Value based on latest NOSH - 54,346
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 54.49 52.85 51.19 50.66 37.49 25.40 12.37 168.47%
EPS 5.94 5.98 5.27 6.30 4.69 3.25 1.72 128.30%
DPS 4.62 4.62 2.30 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.5571 0.5335 0.5517 0.5362 0.4553 0.448 17.39%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - - -
Price 1.38 1.69 1.98 2.09 2.38 0.00 0.00 -
P/RPS 0.98 1.24 1.48 1.58 2.43 0.00 0.00 -
P/EPS 9.01 10.93 14.42 12.71 19.45 0.00 0.00 -
EY 11.09 9.15 6.94 7.87 5.14 0.00 0.00 -
DY 8.70 7.10 3.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.17 1.42 1.45 1.70 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 09/05/05 17/02/05 28/10/04 11/08/04 - - - -
Price 1.45 1.62 1.90 2.02 0.00 0.00 0.00 -
P/RPS 1.03 1.19 1.42 1.53 0.00 0.00 0.00 -
P/EPS 9.47 10.48 13.84 12.29 0.00 0.00 0.00 -
EY 10.56 9.54 7.23 8.14 0.00 0.00 0.00 -
DY 8.28 7.41 3.16 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.13 1.37 1.40 0.00 0.00 0.00 -

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