[YSPSAH] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
13-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 44.03%
YoY--%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 74,960 72,617 71,861 53,180 36,035 17,542 0 -
PBT 11,579 10,657 11,788 8,819 6,085 3,002 0 -
Tax -3,096 -3,181 -5,293 -4,612 -3,910 -3,003 0 -
NP 8,483 7,476 6,495 4,207 2,175 -1 0 -
-
NP to SH 8,483 7,476 8,935 6,647 4,615 2,439 0 -
-
Tax Rate 26.74% 29.85% 44.90% 52.30% 64.26% 100.03% - -
Total Cost 66,477 65,141 65,366 48,973 33,860 17,543 0 -
-
Net Worth 79,026 75,677 78,259 76,064 64,578 63,544 0 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 6,559 3,266 - - - - - -
Div Payout % 77.32% 43.70% - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 79,026 75,677 78,259 76,064 64,578 63,544 0 -
NOSH 54,879 54,444 54,346 54,331 46,795 46,724 0 -
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 11.32% 10.30% 9.04% 7.91% 6.04% -0.01% 0.00% -
ROE 10.73% 9.88% 11.42% 8.74% 7.15% 3.84% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 136.59 133.38 132.23 97.88 77.00 37.54 0.00 -
EPS 15.46 13.73 16.44 12.23 9.86 5.22 0.00 -
DPS 12.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.39 1.44 1.40 1.38 1.36 0.00 -
Adjusted Per Share Value based on latest NOSH - 54,331
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 52.85 51.19 50.66 37.49 25.40 12.37 0.00 -
EPS 5.98 5.27 6.30 4.69 3.25 1.72 0.00 -
DPS 4.62 2.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5571 0.5335 0.5517 0.5362 0.4553 0.448 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 - - - -
Price 1.69 1.98 2.09 2.38 0.00 0.00 0.00 -
P/RPS 1.24 1.48 1.58 2.43 0.00 0.00 0.00 -
P/EPS 10.93 14.42 12.71 19.45 0.00 0.00 0.00 -
EY 9.15 6.94 7.87 5.14 0.00 0.00 0.00 -
DY 7.10 3.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.42 1.45 1.70 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 17/02/05 28/10/04 11/08/04 - - - - -
Price 1.62 1.90 2.02 0.00 0.00 0.00 0.00 -
P/RPS 1.19 1.42 1.53 0.00 0.00 0.00 0.00 -
P/EPS 10.48 13.84 12.29 0.00 0.00 0.00 0.00 -
EY 9.54 7.23 8.14 0.00 0.00 0.00 0.00 -
DY 7.41 3.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.37 1.40 0.00 0.00 0.00 0.00 -

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