[YSPSAH] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
28-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -16.33%
YoY- 206.52%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 78,387 77,297 74,960 72,617 71,861 53,180 36,035 67.96%
PBT 16,329 11,634 11,579 10,657 11,788 8,819 6,085 93.22%
Tax -3,344 -3,214 -3,096 -3,181 -5,293 -4,612 -3,910 -9.90%
NP 12,985 8,420 8,483 7,476 6,495 4,207 2,175 229.45%
-
NP to SH 12,985 8,420 8,483 7,476 8,935 6,647 4,615 99.42%
-
Tax Rate 20.48% 27.63% 26.74% 29.85% 44.90% 52.30% 64.26% -
Total Cost 65,402 68,877 66,477 65,141 65,366 48,973 33,860 55.15%
-
Net Worth 81,949 80,850 79,026 75,677 78,259 76,064 64,578 17.22%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 6,559 6,559 6,559 3,266 - - - -
Div Payout % 50.52% 77.90% 77.32% 43.70% - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 81,949 80,850 79,026 75,677 78,259 76,064 64,578 17.22%
NOSH 54,999 55,000 54,879 54,444 54,346 54,331 46,795 11.38%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 16.57% 10.89% 11.32% 10.30% 9.04% 7.91% 6.04% -
ROE 15.85% 10.41% 10.73% 9.88% 11.42% 8.74% 7.15% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 142.52 140.54 136.59 133.38 132.23 97.88 77.00 50.80%
EPS 23.61 15.31 15.46 13.73 16.44 12.23 9.86 79.07%
DPS 12.00 12.00 12.00 6.00 0.00 0.00 0.00 -
NAPS 1.49 1.47 1.44 1.39 1.44 1.40 1.38 5.25%
Adjusted Per Share Value based on latest NOSH - 54,444
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 55.26 54.49 52.85 51.19 50.66 37.49 25.40 67.97%
EPS 9.15 5.94 5.98 5.27 6.30 4.69 3.25 99.51%
DPS 4.62 4.62 4.62 2.30 0.00 0.00 0.00 -
NAPS 0.5777 0.57 0.5571 0.5335 0.5517 0.5362 0.4553 17.21%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - -
Price 1.43 1.38 1.69 1.98 2.09 2.38 0.00 -
P/RPS 1.00 0.98 1.24 1.48 1.58 2.43 0.00 -
P/EPS 6.06 9.01 10.93 14.42 12.71 19.45 0.00 -
EY 16.51 11.09 9.15 6.94 7.87 5.14 0.00 -
DY 8.39 8.70 7.10 3.03 0.00 0.00 0.00 -
P/NAPS 0.96 0.94 1.17 1.42 1.45 1.70 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 23/08/05 09/05/05 17/02/05 28/10/04 11/08/04 - - -
Price 1.31 1.45 1.62 1.90 2.02 0.00 0.00 -
P/RPS 0.92 1.03 1.19 1.42 1.53 0.00 0.00 -
P/EPS 5.55 9.47 10.48 13.84 12.29 0.00 0.00 -
EY 18.02 10.56 9.54 7.23 8.14 0.00 0.00 -
DY 9.16 8.28 7.41 3.16 0.00 0.00 0.00 -
P/NAPS 0.88 0.99 1.13 1.37 1.40 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