[YSPSAH] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
12-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 1.58%
YoY- 6.13%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 129,110 128,261 126,640 124,016 121,235 114,566 110,167 11.14%
PBT 16,607 16,941 18,237 18,349 17,863 16,622 16,975 -1.44%
Tax -5,365 -5,724 -6,198 -6,048 -5,738 -4,919 -4,437 13.48%
NP 11,242 11,217 12,039 12,301 12,125 11,703 12,538 -7.00%
-
NP to SH 11,146 11,198 12,099 12,367 12,175 11,718 12,498 -7.34%
-
Tax Rate 32.31% 33.79% 33.99% 32.96% 32.12% 29.59% 26.14% -
Total Cost 117,868 117,044 114,601 111,715 109,110 102,863 97,629 13.36%
-
Net Worth 150,336 69,011 69,049 68,287 68,194 120,943 118,017 17.49%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 40 40 40 40 39 -
Div Payout % - - 0.34% 0.33% 0.33% 0.35% 0.32% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 150,336 69,011 69,049 68,287 68,194 120,943 118,017 17.49%
NOSH 96,991 69,011 69,049 68,287 68,194 67,946 67,826 26.90%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.71% 8.75% 9.51% 9.92% 10.00% 10.22% 11.38% -
ROE 7.41% 16.23% 17.52% 18.11% 17.85% 9.69% 10.59% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 133.11 185.85 183.40 181.61 177.78 168.61 162.43 -12.41%
EPS 11.49 16.23 17.52 18.11 17.85 17.25 18.43 -27.00%
DPS 0.00 0.00 0.06 0.06 0.06 0.06 0.06 -
NAPS 1.55 1.00 1.00 1.00 1.00 1.78 1.74 -7.41%
Adjusted Per Share Value based on latest NOSH - 68,287
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 91.02 90.42 89.28 87.43 85.47 80.77 77.67 11.14%
EPS 7.86 7.89 8.53 8.72 8.58 8.26 8.81 -7.31%
DPS 0.00 0.00 0.03 0.03 0.03 0.03 0.03 -
NAPS 1.0599 0.4865 0.4868 0.4814 0.4808 0.8526 0.832 17.49%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.04 1.12 0.86 0.92 1.05 1.12 1.17 -
P/RPS 0.78 0.60 0.47 0.51 0.59 0.66 0.72 5.47%
P/EPS 9.05 6.90 4.91 5.08 5.88 6.49 6.35 26.61%
EY 11.05 14.49 20.37 19.68 17.00 15.40 15.75 -21.02%
DY 0.00 0.00 0.07 0.07 0.06 0.05 0.05 -
P/NAPS 0.67 1.12 0.86 0.92 1.05 0.63 0.67 0.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 16/11/09 19/08/09 19/05/09 12/02/09 29/10/08 29/08/08 14/05/08 -
Price 1.06 1.07 0.94 1.00 0.76 1.06 1.16 -
P/RPS 0.80 0.58 0.51 0.55 0.43 0.63 0.71 8.27%
P/EPS 9.22 6.59 5.36 5.52 4.26 6.15 6.30 28.87%
EY 10.84 15.16 18.64 18.11 23.49 16.27 15.88 -22.45%
DY 0.00 0.00 0.06 0.06 0.08 0.06 0.05 -
P/NAPS 0.68 1.07 0.94 1.00 0.76 0.60 0.67 0.99%

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