[YSPSAH] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 16.38%
YoY- 57.6%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 126,806 125,656 117,166 98,708 85,092 78,506 71,652 9.97%
PBT 15,204 16,276 19,092 17,588 11,690 20,906 11,406 4.90%
Tax -4,062 -4,146 -4,794 -3,340 -2,666 -3,262 -2,766 6.61%
NP 11,142 12,130 14,298 14,248 9,024 17,644 8,640 4.32%
-
NP to SH 10,922 12,010 14,350 14,222 9,024 17,644 8,640 3.98%
-
Tax Rate 26.72% 25.47% 25.11% 18.99% 22.81% 15.60% 24.25% -
Total Cost 115,664 113,526 102,868 84,460 76,068 60,862 63,012 10.64%
-
Net Worth 97,371 129,763 120,827 105,866 101,819 81,949 78,249 3.70%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - 82 81 79 - - - -
Div Payout % - 0.69% 0.57% 0.56% - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 97,371 129,763 120,827 105,866 101,819 81,949 78,249 3.70%
NOSH 97,371 69,022 67,880 66,582 66,548 54,999 54,339 10.20%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 8.79% 9.65% 12.20% 14.43% 10.60% 22.47% 12.06% -
ROE 11.22% 9.26% 11.88% 13.43% 8.86% 21.53% 11.04% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 130.23 182.05 172.61 148.25 127.86 142.74 131.86 -0.20%
EPS 11.22 17.40 21.14 21.36 13.56 32.08 15.90 -5.64%
DPS 0.00 0.12 0.12 0.12 0.00 0.00 0.00 -
NAPS 1.00 1.88 1.78 1.59 1.53 1.49 1.44 -5.89%
Adjusted Per Share Value based on latest NOSH - 66,584
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 89.40 88.59 82.60 69.59 59.99 55.35 50.51 9.97%
EPS 7.70 8.47 10.12 10.03 6.36 12.44 6.09 3.98%
DPS 0.00 0.06 0.06 0.06 0.00 0.00 0.00 -
NAPS 0.6865 0.9148 0.8518 0.7464 0.7178 0.5777 0.5517 3.70%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.21 1.12 1.12 1.40 1.34 1.43 2.09 -
P/RPS 0.93 0.62 0.65 0.94 1.05 1.00 1.59 -8.54%
P/EPS 10.79 6.44 5.30 6.55 9.88 4.46 13.14 -3.22%
EY 9.27 15.54 18.87 15.26 10.12 22.43 7.61 3.34%
DY 0.00 0.11 0.11 0.09 0.00 0.00 0.00 -
P/NAPS 1.21 0.60 0.63 0.88 0.88 0.96 1.45 -2.96%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 04/08/10 19/08/09 29/08/08 21/08/07 30/08/06 23/08/05 11/08/04 -
Price 1.17 1.07 1.06 1.16 1.12 1.31 2.02 -
P/RPS 0.90 0.59 0.61 0.78 0.88 0.92 1.53 -8.46%
P/EPS 10.43 6.15 5.01 5.43 8.26 4.08 12.70 -3.22%
EY 9.59 16.26 19.94 18.41 12.11 24.49 7.87 3.34%
DY 0.00 0.11 0.11 0.10 0.00 0.00 0.00 -
P/NAPS 1.17 0.57 0.60 0.73 0.73 0.88 1.40 -2.94%

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