[YSPSAH] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 3.13%
YoY- 26.51%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 176,370 170,392 163,409 156,773 153,478 150,044 144,899 13.95%
PBT 21,488 22,717 19,715 18,666 18,746 16,847 18,059 12.25%
Tax -6,102 -4,971 -3,858 -2,939 -3,440 -3,602 -4,510 22.26%
NP 15,386 17,746 15,857 15,727 15,306 13,245 13,549 8.82%
-
NP to SH 15,283 17,651 15,679 15,380 14,913 12,849 13,223 10.10%
-
Tax Rate 28.40% 21.88% 19.57% 15.75% 18.35% 21.38% 24.97% -
Total Cost 160,984 152,646 147,552 141,046 138,172 136,799 131,350 14.48%
-
Net Worth 215,228 214,446 216,700 212,749 188,097 169,026 172,734 15.74%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - 5,913 5,913 - -
Div Payout % - - - - 39.65% 46.02% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 215,228 214,446 216,700 212,749 188,097 169,026 172,734 15.74%
NOSH 132,857 133,196 132,945 132,968 119,807 98,846 98,705 21.84%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.72% 10.41% 9.70% 10.03% 9.97% 8.83% 9.35% -
ROE 7.10% 8.23% 7.24% 7.23% 7.93% 7.60% 7.66% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 132.75 127.93 122.91 117.90 128.10 151.80 146.80 -6.46%
EPS 11.50 13.25 11.79 11.57 12.45 13.00 13.40 -9.66%
DPS 0.00 0.00 0.00 0.00 4.94 6.00 0.00 -
NAPS 1.62 1.61 1.63 1.60 1.57 1.71 1.75 -5.00%
Adjusted Per Share Value based on latest NOSH - 132,968
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 124.34 120.13 115.20 110.52 108.20 105.78 102.15 13.96%
EPS 10.77 12.44 11.05 10.84 10.51 9.06 9.32 10.09%
DPS 0.00 0.00 0.00 0.00 4.17 4.17 0.00 -
NAPS 1.5174 1.5118 1.5277 1.4999 1.3261 1.1916 1.2178 15.74%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.06 1.09 1.02 1.00 0.94 1.11 1.07 -
P/RPS 0.80 0.85 0.83 0.85 0.73 0.73 0.73 6.27%
P/EPS 9.21 8.23 8.65 8.65 7.55 8.54 7.99 9.90%
EY 10.85 12.16 11.56 11.57 13.24 11.71 12.52 -9.07%
DY 0.00 0.00 0.00 0.00 5.25 5.41 0.00 -
P/NAPS 0.65 0.68 0.63 0.63 0.60 0.65 0.61 4.31%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 14/11/12 15/08/12 25/05/12 27/02/12 30/11/11 22/08/11 25/05/11 -
Price 1.08 1.03 1.02 1.03 0.95 0.97 1.11 -
P/RPS 0.81 0.81 0.83 0.87 0.74 0.64 0.76 4.32%
P/EPS 9.39 7.77 8.65 8.90 7.63 7.46 8.29 8.63%
EY 10.65 12.87 11.56 11.23 13.10 13.40 12.07 -7.98%
DY 0.00 0.00 0.00 0.00 5.20 6.19 0.00 -
P/NAPS 0.67 0.64 0.63 0.64 0.61 0.57 0.63 4.17%

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