[YSPSAH] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -28.94%
YoY- -20.75%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 96,860 93,594 90,569 89,673 87,317 86,380 82,467 11.33%
PBT 15,405 14,103 12,840 13,252 17,650 17,860 17,854 -9.37%
Tax -3,582 -3,459 -3,490 -2,961 -3,167 -3,259 -2,823 17.22%
NP 11,823 10,644 9,350 10,291 14,483 14,601 15,031 -14.80%
-
NP to SH 11,848 10,644 9,350 10,291 14,483 14,601 15,031 -14.68%
-
Tax Rate 23.25% 24.53% 27.18% 22.34% 17.94% 18.25% 15.81% -
Total Cost 85,037 82,950 81,219 79,382 72,834 71,779 67,436 16.73%
-
Net Worth 101,833 98,512 94,591 101,783 60,490 60,505 60,520 41.51%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 101,833 98,512 94,591 101,783 60,490 60,505 60,520 41.51%
NOSH 66,557 66,562 66,613 66,525 60,490 60,505 60,520 6.55%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 12.21% 11.37% 10.32% 11.48% 16.59% 16.90% 18.23% -
ROE 11.63% 10.80% 9.88% 10.11% 23.94% 24.13% 24.84% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 145.53 140.61 135.96 134.80 144.35 142.76 136.26 4.48%
EPS 17.80 15.99 14.04 15.47 23.94 24.13 24.84 -19.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.48 1.42 1.53 1.00 1.00 1.00 32.81%
Adjusted Per Share Value based on latest NOSH - 66,525
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 68.29 65.98 63.85 63.22 61.56 60.90 58.14 11.33%
EPS 8.35 7.50 6.59 7.26 10.21 10.29 10.60 -14.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7179 0.6945 0.6669 0.7176 0.4265 0.4266 0.4267 41.50%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.03 1.05 1.11 1.34 1.44 1.37 1.35 -
P/RPS 0.71 0.75 0.82 0.99 1.00 0.96 0.99 -19.89%
P/EPS 5.79 6.57 7.91 8.66 6.01 5.68 5.44 4.24%
EY 17.28 15.23 12.65 11.54 16.63 17.61 18.40 -4.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.71 0.78 0.88 1.44 1.37 1.35 -37.34%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 10/05/07 28/02/07 14/11/06 30/08/06 26/05/06 13/03/06 13/12/05 -
Price 1.08 1.07 1.12 1.12 1.33 1.42 1.30 -
P/RPS 0.74 0.76 0.82 0.83 0.92 0.99 0.95 -15.35%
P/EPS 6.07 6.69 7.98 7.24 5.55 5.88 5.23 10.44%
EY 16.48 14.94 12.53 13.81 18.00 16.99 19.10 -9.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.72 0.79 0.73 1.33 1.42 1.30 -33.20%

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