[YSPSAH] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 1.94%
YoY- 18.57%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 180,610 176,370 170,392 163,409 156,773 153,478 150,044 13.09%
PBT 20,151 21,488 22,717 19,715 18,666 18,746 16,847 12.61%
Tax -6,580 -6,102 -4,971 -3,858 -2,939 -3,440 -3,602 49.16%
NP 13,571 15,386 17,746 15,857 15,727 15,306 13,245 1.62%
-
NP to SH 13,628 15,283 17,651 15,679 15,380 14,913 12,849 3.98%
-
Tax Rate 32.65% 28.40% 21.88% 19.57% 15.75% 18.35% 21.38% -
Total Cost 167,039 160,984 152,646 147,552 141,046 138,172 136,799 14.17%
-
Net Worth 218,666 215,228 214,446 216,700 212,749 188,097 169,026 18.63%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - 5,913 5,913 -
Div Payout % - - - - - 39.65% 46.02% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 218,666 215,228 214,446 216,700 212,749 188,097 169,026 18.63%
NOSH 133,333 132,857 133,196 132,945 132,968 119,807 98,846 21.97%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.51% 8.72% 10.41% 9.70% 10.03% 9.97% 8.83% -
ROE 6.23% 7.10% 8.23% 7.24% 7.23% 7.93% 7.60% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 135.46 132.75 127.93 122.91 117.90 128.10 151.80 -7.27%
EPS 10.22 11.50 13.25 11.79 11.57 12.45 13.00 -14.75%
DPS 0.00 0.00 0.00 0.00 0.00 4.94 6.00 -
NAPS 1.64 1.62 1.61 1.63 1.60 1.57 1.71 -2.73%
Adjusted Per Share Value based on latest NOSH - 132,945
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 127.33 124.34 120.13 115.20 110.52 108.20 105.78 13.09%
EPS 9.61 10.77 12.44 11.05 10.84 10.51 9.06 3.98%
DPS 0.00 0.00 0.00 0.00 0.00 4.17 4.17 -
NAPS 1.5416 1.5174 1.5118 1.5277 1.4999 1.3261 1.1916 18.63%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.04 1.06 1.09 1.02 1.00 0.94 1.11 -
P/RPS 0.77 0.80 0.85 0.83 0.85 0.73 0.73 3.60%
P/EPS 10.18 9.21 8.23 8.65 8.65 7.55 8.54 12.36%
EY 9.83 10.85 12.16 11.56 11.57 13.24 11.71 -10.96%
DY 0.00 0.00 0.00 0.00 0.00 5.25 5.41 -
P/NAPS 0.63 0.65 0.68 0.63 0.63 0.60 0.65 -2.05%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 14/11/12 15/08/12 25/05/12 27/02/12 30/11/11 22/08/11 -
Price 1.04 1.08 1.03 1.02 1.03 0.95 0.97 -
P/RPS 0.77 0.81 0.81 0.83 0.87 0.74 0.64 13.05%
P/EPS 10.18 9.39 7.77 8.65 8.90 7.63 7.46 22.91%
EY 9.83 10.65 12.87 11.56 11.23 13.10 13.40 -18.58%
DY 0.00 0.00 0.00 0.00 0.00 5.20 6.19 -
P/NAPS 0.63 0.67 0.64 0.63 0.64 0.61 0.57 6.86%

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