[YSPSAH] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 16.06%
YoY- 35.09%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 170,392 163,409 156,773 153,478 150,044 144,899 138,483 14.83%
PBT 22,717 19,715 18,666 18,746 16,847 18,059 16,936 21.64%
Tax -4,971 -3,858 -2,939 -3,440 -3,602 -4,510 -4,488 7.05%
NP 17,746 15,857 15,727 15,306 13,245 13,549 12,448 26.69%
-
NP to SH 17,651 15,679 15,380 14,913 12,849 13,223 12,157 28.25%
-
Tax Rate 21.88% 19.57% 15.75% 18.35% 21.38% 24.97% 26.50% -
Total Cost 152,646 147,552 141,046 138,172 136,799 131,350 126,035 13.63%
-
Net Worth 214,446 216,700 212,749 188,097 169,026 172,734 168,526 17.44%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - 5,913 5,913 - - -
Div Payout % - - - 39.65% 46.02% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 214,446 216,700 212,749 188,097 169,026 172,734 168,526 17.44%
NOSH 133,196 132,945 132,968 119,807 98,846 98,705 98,553 22.26%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 10.41% 9.70% 10.03% 9.97% 8.83% 9.35% 8.99% -
ROE 8.23% 7.24% 7.23% 7.93% 7.60% 7.66% 7.21% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 127.93 122.91 117.90 128.10 151.80 146.80 140.52 -6.07%
EPS 13.25 11.79 11.57 12.45 13.00 13.40 12.34 4.86%
DPS 0.00 0.00 0.00 4.94 6.00 0.00 0.00 -
NAPS 1.61 1.63 1.60 1.57 1.71 1.75 1.71 -3.94%
Adjusted Per Share Value based on latest NOSH - 119,807
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 120.13 115.20 110.52 108.20 105.78 102.15 97.63 14.84%
EPS 12.44 11.05 10.84 10.51 9.06 9.32 8.57 28.23%
DPS 0.00 0.00 0.00 4.17 4.17 0.00 0.00 -
NAPS 1.5118 1.5277 1.4999 1.3261 1.1916 1.2178 1.1881 17.44%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.09 1.02 1.00 0.94 1.11 1.07 1.09 -
P/RPS 0.85 0.83 0.85 0.73 0.73 0.73 0.78 5.90%
P/EPS 8.23 8.65 8.65 7.55 8.54 7.99 8.84 -4.65%
EY 12.16 11.56 11.57 13.24 11.71 12.52 11.32 4.89%
DY 0.00 0.00 0.00 5.25 5.41 0.00 0.00 -
P/NAPS 0.68 0.63 0.63 0.60 0.65 0.61 0.64 4.12%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 25/05/12 27/02/12 30/11/11 22/08/11 25/05/11 25/02/11 -
Price 1.03 1.02 1.03 0.95 0.97 1.11 1.10 -
P/RPS 0.81 0.83 0.87 0.74 0.64 0.76 0.78 2.55%
P/EPS 7.77 8.65 8.90 7.63 7.46 8.29 8.92 -8.79%
EY 12.87 11.56 11.23 13.10 13.40 12.07 11.21 9.65%
DY 0.00 0.00 0.00 5.20 6.19 0.00 0.00 -
P/NAPS 0.64 0.63 0.64 0.61 0.57 0.63 0.64 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