[YSPSAH] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 10.13%
YoY- 0.8%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 153,478 150,044 144,899 138,483 132,742 131,350 129,860 11.77%
PBT 18,746 16,847 18,059 16,936 15,004 15,567 14,710 17.52%
Tax -3,440 -3,602 -4,510 -4,488 -3,787 -3,843 -3,511 -1.35%
NP 15,306 13,245 13,549 12,448 11,217 11,724 11,199 23.13%
-
NP to SH 14,913 12,849 13,223 12,157 11,039 11,516 10,946 22.87%
-
Tax Rate 18.35% 21.38% 24.97% 26.50% 25.24% 24.69% 23.87% -
Total Cost 138,172 136,799 131,350 126,035 121,525 119,626 118,661 10.67%
-
Net Worth 188,097 169,026 172,734 168,526 154,764 97,543 153,546 14.47%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 5,913 5,913 - - 5,802 5,802 5,802 1.27%
Div Payout % 39.65% 46.02% - - 52.57% 50.39% 53.01% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 188,097 169,026 172,734 168,526 154,764 97,543 153,546 14.47%
NOSH 119,807 98,846 98,705 98,553 98,576 97,543 97,181 14.95%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.97% 8.83% 9.35% 8.99% 8.45% 8.93% 8.62% -
ROE 7.93% 7.60% 7.66% 7.21% 7.13% 11.81% 7.13% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 128.10 151.80 146.80 140.52 134.66 134.66 133.63 -2.77%
EPS 12.45 13.00 13.40 12.34 11.20 11.81 11.26 6.92%
DPS 4.94 6.00 0.00 0.00 6.00 6.00 5.97 -11.85%
NAPS 1.57 1.71 1.75 1.71 1.57 1.00 1.58 -0.42%
Adjusted Per Share Value based on latest NOSH - 98,553
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 108.20 105.78 102.15 97.63 93.58 92.60 91.55 11.77%
EPS 10.51 9.06 9.32 8.57 7.78 8.12 7.72 22.81%
DPS 4.17 4.17 0.00 0.00 4.09 4.09 4.09 1.29%
NAPS 1.3261 1.1916 1.2178 1.1881 1.0911 0.6877 1.0825 14.47%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.94 1.11 1.07 1.09 1.12 1.21 1.17 -
P/RPS 0.73 0.73 0.73 0.78 0.83 0.90 0.88 -11.70%
P/EPS 7.55 8.54 7.99 8.84 10.00 10.25 10.39 -19.15%
EY 13.24 11.71 12.52 11.32 10.00 9.76 9.63 23.62%
DY 5.25 5.41 0.00 0.00 5.36 4.96 5.10 1.94%
P/NAPS 0.60 0.65 0.61 0.64 0.71 1.21 0.74 -13.03%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 22/08/11 25/05/11 25/02/11 22/11/10 04/08/10 14/05/10 -
Price 0.95 0.97 1.11 1.10 1.14 1.17 1.19 -
P/RPS 0.74 0.64 0.76 0.78 0.85 0.87 0.89 -11.56%
P/EPS 7.63 7.46 8.29 8.92 10.18 9.91 10.57 -19.51%
EY 13.10 13.40 12.07 11.21 9.82 10.09 9.47 24.12%
DY 5.20 6.19 0.00 0.00 5.26 5.13 5.02 2.37%
P/NAPS 0.61 0.57 0.63 0.64 0.73 1.17 0.75 -12.85%

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