[YSPSAH] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 12.58%
YoY- 37.37%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 186,117 180,610 176,370 170,392 163,409 156,773 153,478 13.70%
PBT 20,595 20,151 21,488 22,717 19,715 18,666 18,746 6.46%
Tax -6,300 -6,580 -6,102 -4,971 -3,858 -2,939 -3,440 49.63%
NP 14,295 13,571 15,386 17,746 15,857 15,727 15,306 -4.44%
-
NP to SH 14,184 13,628 15,283 17,651 15,679 15,380 14,913 -3.28%
-
Tax Rate 30.59% 32.65% 28.40% 21.88% 19.57% 15.75% 18.35% -
Total Cost 171,822 167,039 160,984 152,646 147,552 141,046 138,172 15.62%
-
Net Worth 223,228 218,666 215,228 214,446 216,700 212,749 188,097 12.08%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - 5,913 -
Div Payout % - - - - - - 39.65% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 223,228 218,666 215,228 214,446 216,700 212,749 188,097 12.08%
NOSH 132,874 133,333 132,857 133,196 132,945 132,968 119,807 7.13%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 7.68% 7.51% 8.72% 10.41% 9.70% 10.03% 9.97% -
ROE 6.35% 6.23% 7.10% 8.23% 7.24% 7.23% 7.93% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 140.07 135.46 132.75 127.93 122.91 117.90 128.10 6.13%
EPS 10.67 10.22 11.50 13.25 11.79 11.57 12.45 -9.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.94 -
NAPS 1.68 1.64 1.62 1.61 1.63 1.60 1.57 4.61%
Adjusted Per Share Value based on latest NOSH - 133,196
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 131.21 127.33 124.34 120.13 115.20 110.52 108.20 13.70%
EPS 10.00 9.61 10.77 12.44 11.05 10.84 10.51 -3.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.17 -
NAPS 1.5738 1.5416 1.5174 1.5118 1.5277 1.4999 1.3261 12.08%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.02 1.04 1.06 1.09 1.02 1.00 0.94 -
P/RPS 0.73 0.77 0.80 0.85 0.83 0.85 0.73 0.00%
P/EPS 9.56 10.18 9.21 8.23 8.65 8.65 7.55 17.02%
EY 10.47 9.83 10.85 12.16 11.56 11.57 13.24 -14.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.25 -
P/NAPS 0.61 0.63 0.65 0.68 0.63 0.63 0.60 1.10%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 16/05/13 27/02/13 14/11/12 15/08/12 25/05/12 27/02/12 30/11/11 -
Price 1.10 1.04 1.08 1.03 1.02 1.03 0.95 -
P/RPS 0.79 0.77 0.81 0.81 0.83 0.87 0.74 4.45%
P/EPS 10.30 10.18 9.39 7.77 8.65 8.90 7.63 22.12%
EY 9.70 9.83 10.65 12.87 11.56 11.23 13.10 -18.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.20 -
P/NAPS 0.65 0.63 0.67 0.64 0.63 0.64 0.61 4.32%

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