[YSPSAH] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -14.14%
YoY- 12.67%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 195,088 190,810 177,166 149,928 126,806 125,656 117,166 8.86%
PBT 20,500 22,232 23,128 15,026 15,204 16,276 19,092 1.19%
Tax -7,040 -5,924 -6,354 -2,290 -4,062 -4,146 -4,794 6.61%
NP 13,460 16,308 16,774 12,736 11,142 12,130 14,298 -1.00%
-
NP to SH 12,838 15,904 16,848 12,306 10,922 12,010 14,350 -1.83%
-
Tax Rate 34.34% 26.65% 27.47% 15.24% 26.72% 25.47% 25.11% -
Total Cost 181,628 174,502 160,392 137,192 115,664 113,526 102,868 9.93%
-
Net Worth 223,732 218,081 214,259 168,886 97,371 129,763 120,827 10.80%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 17,312 - - - - 82 81 144.41%
Div Payout % 134.85% - - - - 0.69% 0.57% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 223,732 218,081 214,259 168,886 97,371 129,763 120,827 10.80%
NOSH 133,174 132,976 133,080 98,764 97,371 69,022 67,880 11.88%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 6.90% 8.55% 9.47% 8.49% 8.79% 9.65% 12.20% -
ROE 5.74% 7.29% 7.86% 7.29% 11.22% 9.26% 11.88% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 146.49 143.49 133.13 151.80 130.23 182.05 172.61 -2.69%
EPS 9.64 11.96 12.66 12.46 11.22 17.40 21.14 -12.26%
DPS 13.00 0.00 0.00 0.00 0.00 0.12 0.12 118.25%
NAPS 1.68 1.64 1.61 1.71 1.00 1.88 1.78 -0.95%
Adjusted Per Share Value based on latest NOSH - 98,846
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 137.54 134.52 124.90 105.70 89.40 88.59 82.60 8.86%
EPS 9.05 11.21 11.88 8.68 7.70 8.47 10.12 -1.84%
DPS 12.21 0.00 0.00 0.00 0.00 0.06 0.06 142.42%
NAPS 1.5773 1.5375 1.5105 1.1906 0.6865 0.9148 0.8518 10.80%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.70 1.29 1.09 1.11 1.21 1.12 1.12 -
P/RPS 1.16 0.90 0.82 0.73 0.93 0.62 0.65 10.12%
P/EPS 17.63 10.79 8.61 8.91 10.79 6.44 5.30 22.16%
EY 5.67 9.27 11.61 11.23 9.27 15.54 18.87 -18.15%
DY 7.65 0.00 0.00 0.00 0.00 0.11 0.11 102.72%
P/NAPS 1.01 0.79 0.68 0.65 1.21 0.60 0.63 8.18%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/14 20/08/13 15/08/12 22/08/11 04/08/10 19/08/09 29/08/08 -
Price 1.68 1.38 1.03 0.97 1.17 1.07 1.06 -
P/RPS 1.15 0.96 0.77 0.64 0.90 0.59 0.61 11.14%
P/EPS 17.43 11.54 8.14 7.78 10.43 6.15 5.01 23.08%
EY 5.74 8.67 12.29 12.85 9.59 16.26 19.94 -18.73%
DY 7.74 0.00 0.00 0.00 0.00 0.11 0.11 103.11%
P/NAPS 1.00 0.84 0.64 0.57 1.17 0.57 0.60 8.88%

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