[YSPSAH] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -17.33%
YoY- -16.31%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 177,166 149,928 126,806 125,656 117,166 98,708 85,092 12.98%
PBT 23,128 15,026 15,204 16,276 19,092 17,588 11,690 12.03%
Tax -6,354 -2,290 -4,062 -4,146 -4,794 -3,340 -2,666 15.55%
NP 16,774 12,736 11,142 12,130 14,298 14,248 9,024 10.87%
-
NP to SH 16,848 12,306 10,922 12,010 14,350 14,222 9,024 10.95%
-
Tax Rate 27.47% 15.24% 26.72% 25.47% 25.11% 18.99% 22.81% -
Total Cost 160,392 137,192 115,664 113,526 102,868 84,460 76,068 13.22%
-
Net Worth 214,259 168,886 97,371 129,763 120,827 105,866 101,819 13.18%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - 82 81 79 - -
Div Payout % - - - 0.69% 0.57% 0.56% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 214,259 168,886 97,371 129,763 120,827 105,866 101,819 13.18%
NOSH 133,080 98,764 97,371 69,022 67,880 66,582 66,548 12.23%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 9.47% 8.49% 8.79% 9.65% 12.20% 14.43% 10.60% -
ROE 7.86% 7.29% 11.22% 9.26% 11.88% 13.43% 8.86% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 133.13 151.80 130.23 182.05 172.61 148.25 127.86 0.67%
EPS 12.66 12.46 11.22 17.40 21.14 21.36 13.56 -1.13%
DPS 0.00 0.00 0.00 0.12 0.12 0.12 0.00 -
NAPS 1.61 1.71 1.00 1.88 1.78 1.59 1.53 0.85%
Adjusted Per Share Value based on latest NOSH - 69,011
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 124.90 105.70 89.40 88.59 82.60 69.59 59.99 12.98%
EPS 11.88 8.68 7.70 8.47 10.12 10.03 6.36 10.96%
DPS 0.00 0.00 0.00 0.06 0.06 0.06 0.00 -
NAPS 1.5105 1.1906 0.6865 0.9148 0.8518 0.7464 0.7178 13.18%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.09 1.11 1.21 1.12 1.12 1.40 1.34 -
P/RPS 0.82 0.73 0.93 0.62 0.65 0.94 1.05 -4.03%
P/EPS 8.61 8.91 10.79 6.44 5.30 6.55 9.88 -2.26%
EY 11.61 11.23 9.27 15.54 18.87 15.26 10.12 2.31%
DY 0.00 0.00 0.00 0.11 0.11 0.09 0.00 -
P/NAPS 0.68 0.65 1.21 0.60 0.63 0.88 0.88 -4.20%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 22/08/11 04/08/10 19/08/09 29/08/08 21/08/07 30/08/06 -
Price 1.03 0.97 1.17 1.07 1.06 1.16 1.12 -
P/RPS 0.77 0.64 0.90 0.59 0.61 0.78 0.88 -2.19%
P/EPS 8.14 7.78 10.43 6.15 5.01 5.43 8.26 -0.24%
EY 12.29 12.85 9.59 16.26 19.94 18.41 12.11 0.24%
DY 0.00 0.00 0.00 0.11 0.11 0.10 0.00 -
P/NAPS 0.64 0.57 1.17 0.57 0.60 0.73 0.73 -2.16%

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