[YSPSAH] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
14-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 7.25%
YoY- 5.49%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 124,016 121,235 114,566 110,167 105,337 104,357 100,402 15.04%
PBT 18,349 17,863 16,622 16,975 15,870 17,750 17,052 4.98%
Tax -6,048 -5,738 -4,919 -4,437 -4,192 -3,569 -3,796 36.22%
NP 12,301 12,125 11,703 12,538 11,678 14,181 13,256 -4.84%
-
NP to SH 12,367 12,175 11,718 12,498 11,653 14,137 13,242 -4.43%
-
Tax Rate 32.96% 32.12% 29.59% 26.14% 26.41% 20.11% 22.26% -
Total Cost 111,715 109,110 102,863 97,629 93,659 90,176 87,146 17.91%
-
Net Worth 68,287 68,194 120,943 118,017 112,811 104,666 105,869 -25.24%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 40 40 40 39 39 79 39 1.69%
Div Payout % 0.33% 0.33% 0.35% 0.32% 0.34% 0.57% 0.30% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 68,287 68,194 120,943 118,017 112,811 104,666 105,869 -25.24%
NOSH 68,287 68,194 67,946 67,826 66,752 66,666 66,584 1.69%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 9.92% 10.00% 10.22% 11.38% 11.09% 13.59% 13.20% -
ROE 18.11% 17.85% 9.69% 10.59% 10.33% 13.51% 12.51% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 181.61 177.78 168.61 162.43 157.80 156.54 150.79 13.13%
EPS 18.11 17.85 17.25 18.43 17.46 21.21 19.89 -6.03%
DPS 0.06 0.06 0.06 0.06 0.06 0.12 0.06 0.00%
NAPS 1.00 1.00 1.78 1.74 1.69 1.57 1.59 -26.49%
Adjusted Per Share Value based on latest NOSH - 67,826
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 87.43 85.47 80.77 77.67 74.26 73.57 70.78 15.05%
EPS 8.72 8.58 8.26 8.81 8.22 9.97 9.34 -4.45%
DPS 0.03 0.03 0.03 0.03 0.03 0.06 0.03 0.00%
NAPS 0.4814 0.4808 0.8526 0.832 0.7953 0.7379 0.7464 -25.25%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.92 1.05 1.12 1.17 1.20 1.43 1.40 -
P/RPS 0.51 0.59 0.66 0.72 0.76 0.91 0.93 -32.88%
P/EPS 5.08 5.88 6.49 6.35 6.87 6.74 7.04 -19.47%
EY 19.68 17.00 15.40 15.75 14.55 14.83 14.21 24.12%
DY 0.07 0.06 0.05 0.05 0.05 0.08 0.04 44.97%
P/NAPS 0.92 1.05 0.63 0.67 0.71 0.91 0.88 2.99%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 12/02/09 29/10/08 29/08/08 14/05/08 30/01/08 19/11/07 21/08/07 -
Price 1.00 0.76 1.06 1.16 1.15 1.18 1.16 -
P/RPS 0.55 0.43 0.63 0.71 0.73 0.75 0.77 -20.01%
P/EPS 5.52 4.26 6.15 6.30 6.59 5.56 5.83 -3.56%
EY 18.11 23.49 16.27 15.88 15.18 17.97 17.14 3.72%
DY 0.06 0.08 0.06 0.05 0.05 0.10 0.05 12.86%
P/NAPS 1.00 0.76 0.60 0.67 0.68 0.75 0.73 23.22%

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