[YSPSAH] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
17-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 13.47%
YoY- 83.81%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 82,467 78,387 77,297 74,960 72,617 71,861 53,180 33.93%
PBT 17,854 16,329 11,634 11,579 10,657 11,788 8,819 59.96%
Tax -2,823 -3,344 -3,214 -3,096 -3,181 -5,293 -4,612 -27.88%
NP 15,031 12,985 8,420 8,483 7,476 6,495 4,207 133.52%
-
NP to SH 15,031 12,985 8,420 8,483 7,476 8,935 6,647 72.19%
-
Tax Rate 15.81% 20.48% 27.63% 26.74% 29.85% 44.90% 52.30% -
Total Cost 67,436 65,402 68,877 66,477 65,141 65,366 48,973 23.74%
-
Net Worth 60,520 81,949 80,850 79,026 75,677 78,259 76,064 -14.12%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 6,559 6,559 6,559 3,266 - - -
Div Payout % - 50.52% 77.90% 77.32% 43.70% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 60,520 81,949 80,850 79,026 75,677 78,259 76,064 -14.12%
NOSH 60,520 54,999 55,000 54,879 54,444 54,346 54,331 7.44%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 18.23% 16.57% 10.89% 11.32% 10.30% 9.04% 7.91% -
ROE 24.84% 15.85% 10.41% 10.73% 9.88% 11.42% 8.74% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 136.26 142.52 140.54 136.59 133.38 132.23 97.88 24.65%
EPS 24.84 23.61 15.31 15.46 13.73 16.44 12.23 60.31%
DPS 0.00 12.00 12.00 12.00 6.00 0.00 0.00 -
NAPS 1.00 1.49 1.47 1.44 1.39 1.44 1.40 -20.07%
Adjusted Per Share Value based on latest NOSH - 54,879
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 58.14 55.26 54.49 52.85 51.19 50.66 37.49 33.94%
EPS 10.60 9.15 5.94 5.98 5.27 6.30 4.69 72.13%
DPS 0.00 4.62 4.62 4.62 2.30 0.00 0.00 -
NAPS 0.4267 0.5777 0.57 0.5571 0.5335 0.5517 0.5362 -14.11%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.35 1.43 1.38 1.69 1.98 2.09 2.38 -
P/RPS 0.99 1.00 0.98 1.24 1.48 1.58 2.43 -45.01%
P/EPS 5.44 6.06 9.01 10.93 14.42 12.71 19.45 -57.19%
EY 18.40 16.51 11.09 9.15 6.94 7.87 5.14 133.82%
DY 0.00 8.39 8.70 7.10 3.03 0.00 0.00 -
P/NAPS 1.35 0.96 0.94 1.17 1.42 1.45 1.70 -14.23%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 13/12/05 23/08/05 09/05/05 17/02/05 28/10/04 11/08/04 - -
Price 1.30 1.31 1.45 1.62 1.90 2.02 0.00 -
P/RPS 0.95 0.92 1.03 1.19 1.42 1.53 0.00 -
P/EPS 5.23 5.55 9.47 10.48 13.84 12.29 0.00 -
EY 19.10 18.02 10.56 9.54 7.23 8.14 0.00 -
DY 0.00 9.16 8.28 7.41 3.16 0.00 0.00 -
P/NAPS 1.30 0.88 0.99 1.13 1.37 1.40 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