[YSPSAH] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
13-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -2.86%
YoY- 72.12%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 90,569 89,673 87,317 86,380 82,467 78,387 77,297 11.13%
PBT 12,840 13,252 17,650 17,860 17,854 16,329 11,634 6.79%
Tax -3,490 -2,961 -3,167 -3,259 -2,823 -3,344 -3,214 5.64%
NP 9,350 10,291 14,483 14,601 15,031 12,985 8,420 7.22%
-
NP to SH 9,350 10,291 14,483 14,601 15,031 12,985 8,420 7.22%
-
Tax Rate 27.18% 22.34% 17.94% 18.25% 15.81% 20.48% 27.63% -
Total Cost 81,219 79,382 72,834 71,779 67,436 65,402 68,877 11.60%
-
Net Worth 94,591 101,783 60,490 60,505 60,520 81,949 80,850 11.02%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - 6,559 6,559 -
Div Payout % - - - - - 50.52% 77.90% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 94,591 101,783 60,490 60,505 60,520 81,949 80,850 11.02%
NOSH 66,613 66,525 60,490 60,505 60,520 54,999 55,000 13.60%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 10.32% 11.48% 16.59% 16.90% 18.23% 16.57% 10.89% -
ROE 9.88% 10.11% 23.94% 24.13% 24.84% 15.85% 10.41% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 135.96 134.80 144.35 142.76 136.26 142.52 140.54 -2.18%
EPS 14.04 15.47 23.94 24.13 24.84 23.61 15.31 -5.60%
DPS 0.00 0.00 0.00 0.00 0.00 12.00 12.00 -
NAPS 1.42 1.53 1.00 1.00 1.00 1.49 1.47 -2.27%
Adjusted Per Share Value based on latest NOSH - 60,505
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 63.85 63.22 61.56 60.90 58.14 55.26 54.49 11.13%
EPS 6.59 7.26 10.21 10.29 10.60 9.15 5.94 7.16%
DPS 0.00 0.00 0.00 0.00 0.00 4.62 4.62 -
NAPS 0.6669 0.7176 0.4265 0.4266 0.4267 0.5777 0.57 11.02%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.11 1.34 1.44 1.37 1.35 1.43 1.38 -
P/RPS 0.82 0.99 1.00 0.96 0.99 1.00 0.98 -11.19%
P/EPS 7.91 8.66 6.01 5.68 5.44 6.06 9.01 -8.30%
EY 12.65 11.54 16.63 17.61 18.40 16.51 11.09 9.16%
DY 0.00 0.00 0.00 0.00 0.00 8.39 8.70 -
P/NAPS 0.78 0.88 1.44 1.37 1.35 0.96 0.94 -11.68%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 14/11/06 30/08/06 26/05/06 13/03/06 13/12/05 23/08/05 09/05/05 -
Price 1.12 1.12 1.33 1.42 1.30 1.31 1.45 -
P/RPS 0.82 0.83 0.92 0.99 0.95 0.92 1.03 -14.08%
P/EPS 7.98 7.24 5.55 5.88 5.23 5.55 9.47 -10.77%
EY 12.53 13.81 18.00 16.99 19.10 18.02 10.56 12.06%
DY 0.00 0.00 0.00 0.00 0.00 9.16 8.28 -
P/NAPS 0.79 0.73 1.33 1.42 1.30 0.88 0.99 -13.95%

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