[YSPSAH] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
14-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -13.42%
YoY- 2.48%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 187,432 186,117 180,610 176,370 170,392 163,409 156,773 12.65%
PBT 19,703 20,595 20,151 21,488 22,717 19,715 18,666 3.67%
Tax -6,365 -6,300 -6,580 -6,102 -4,971 -3,858 -2,939 67.47%
NP 13,338 14,295 13,571 15,386 17,746 15,857 15,727 -10.41%
-
NP to SH 13,156 14,184 13,628 15,283 17,651 15,679 15,380 -9.89%
-
Tax Rate 32.30% 30.59% 32.65% 28.40% 21.88% 19.57% 15.75% -
Total Cost 174,094 171,822 167,039 160,984 152,646 147,552 141,046 15.08%
-
Net Worth 218,293 223,228 218,666 215,228 214,446 216,700 212,749 1.73%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 218,293 223,228 218,666 215,228 214,446 216,700 212,749 1.73%
NOSH 133,106 132,874 133,333 132,857 133,196 132,945 132,968 0.06%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.12% 7.68% 7.51% 8.72% 10.41% 9.70% 10.03% -
ROE 6.03% 6.35% 6.23% 7.10% 8.23% 7.24% 7.23% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 140.81 140.07 135.46 132.75 127.93 122.91 117.90 12.57%
EPS 9.88 10.67 10.22 11.50 13.25 11.79 11.57 -10.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.68 1.64 1.62 1.61 1.63 1.60 1.66%
Adjusted Per Share Value based on latest NOSH - 132,857
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 132.14 131.21 127.33 124.34 120.13 115.20 110.52 12.66%
EPS 9.27 10.00 9.61 10.77 12.44 11.05 10.84 -9.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.539 1.5738 1.5416 1.5174 1.5118 1.5277 1.4999 1.73%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.29 1.02 1.04 1.06 1.09 1.02 1.00 -
P/RPS 0.92 0.73 0.77 0.80 0.85 0.83 0.85 5.42%
P/EPS 13.05 9.56 10.18 9.21 8.23 8.65 8.65 31.57%
EY 7.66 10.47 9.83 10.85 12.16 11.56 11.57 -24.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.61 0.63 0.65 0.68 0.63 0.63 16.30%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 16/05/13 27/02/13 14/11/12 15/08/12 25/05/12 27/02/12 -
Price 1.38 1.10 1.04 1.08 1.03 1.02 1.03 -
P/RPS 0.98 0.79 0.77 0.81 0.81 0.83 0.87 8.26%
P/EPS 13.96 10.30 10.18 9.39 7.77 8.65 8.90 35.03%
EY 7.16 9.70 9.83 10.65 12.87 11.56 11.23 -25.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.65 0.63 0.67 0.64 0.63 0.64 19.89%

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