[YSPSAH] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 8.21%
YoY- -2.47%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 132,742 131,350 129,860 130,775 129,110 128,261 126,640 3.18%
PBT 15,004 15,567 14,710 16,103 16,607 16,941 18,237 -12.18%
Tax -3,787 -3,843 -3,511 -3,885 -5,365 -5,724 -6,198 -27.97%
NP 11,217 11,724 11,199 12,218 11,242 11,217 12,039 -4.60%
-
NP to SH 11,039 11,516 10,946 12,061 11,146 11,198 12,099 -5.92%
-
Tax Rate 25.24% 24.69% 23.87% 24.13% 32.31% 33.79% 33.99% -
Total Cost 121,525 119,626 118,661 118,557 117,868 117,044 114,601 3.98%
-
Net Worth 154,764 97,543 153,546 96,714 150,336 69,011 69,049 71.18%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 5,802 5,802 5,802 5,802 - - 40 2652.30%
Div Payout % 52.57% 50.39% 53.01% 48.11% - - 0.34% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 154,764 97,543 153,546 96,714 150,336 69,011 69,049 71.18%
NOSH 98,576 97,543 97,181 96,714 96,991 69,011 69,049 26.75%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.45% 8.93% 8.62% 9.34% 8.71% 8.75% 9.51% -
ROE 7.13% 11.81% 7.13% 12.47% 7.41% 16.23% 17.52% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 134.66 134.66 133.63 135.22 133.11 185.85 183.40 -18.59%
EPS 11.20 11.81 11.26 12.47 11.49 16.23 17.52 -25.77%
DPS 6.00 6.00 5.97 6.00 0.00 0.00 0.06 2048.40%
NAPS 1.57 1.00 1.58 1.00 1.55 1.00 1.00 35.04%
Adjusted Per Share Value based on latest NOSH - 96,714
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 93.58 92.60 91.55 92.20 91.02 90.42 89.28 3.18%
EPS 7.78 8.12 7.72 8.50 7.86 7.89 8.53 -5.94%
DPS 4.09 4.09 4.09 4.09 0.00 0.00 0.03 2541.00%
NAPS 1.0911 0.6877 1.0825 0.6818 1.0599 0.4865 0.4868 71.18%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.12 1.21 1.17 1.03 1.04 1.12 0.86 -
P/RPS 0.83 0.90 0.88 0.76 0.78 0.60 0.47 46.05%
P/EPS 10.00 10.25 10.39 8.26 9.05 6.90 4.91 60.60%
EY 10.00 9.76 9.63 12.11 11.05 14.49 20.37 -37.74%
DY 5.36 4.96 5.10 5.83 0.00 0.00 0.07 1698.45%
P/NAPS 0.71 1.21 0.74 1.03 0.67 1.12 0.86 -11.98%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 04/08/10 14/05/10 10/02/10 16/11/09 19/08/09 19/05/09 -
Price 1.14 1.17 1.19 1.04 1.06 1.07 0.94 -
P/RPS 0.85 0.87 0.89 0.77 0.80 0.58 0.51 40.52%
P/EPS 10.18 9.91 10.57 8.34 9.22 6.59 5.36 53.30%
EY 9.82 10.09 9.47 11.99 10.84 15.16 18.64 -34.74%
DY 5.26 5.13 5.02 5.77 0.00 0.00 0.06 1868.07%
P/NAPS 0.73 1.17 0.75 1.04 0.68 1.07 0.94 -15.49%

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