[YSPSAH] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 8.5%
YoY- 36.91%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 219,882 195,088 190,810 177,166 149,928 126,806 125,656 9.76%
PBT 37,278 20,500 22,232 23,128 15,026 15,204 16,276 14.80%
Tax -11,536 -7,040 -5,924 -6,354 -2,290 -4,062 -4,146 18.58%
NP 25,742 13,460 16,308 16,774 12,736 11,142 12,130 13.35%
-
NP to SH 25,536 12,838 15,904 16,848 12,306 10,922 12,010 13.39%
-
Tax Rate 30.95% 34.34% 26.65% 27.47% 15.24% 26.72% 25.47% -
Total Cost 194,140 181,628 174,502 160,392 137,192 115,664 113,526 9.35%
-
Net Worth 239,649 223,732 218,081 214,259 168,886 97,371 129,763 10.76%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 17,308 17,312 - - - - 82 143.90%
Div Payout % 67.78% 134.85% - - - - 0.69% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 239,649 223,732 218,081 214,259 168,886 97,371 129,763 10.76%
NOSH 133,138 133,174 132,976 133,080 98,764 97,371 69,022 11.56%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 11.71% 6.90% 8.55% 9.47% 8.49% 8.79% 9.65% -
ROE 10.66% 5.74% 7.29% 7.86% 7.29% 11.22% 9.26% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 165.15 146.49 143.49 133.13 151.80 130.23 182.05 -1.60%
EPS 19.18 9.64 11.96 12.66 12.46 11.22 17.40 1.63%
DPS 13.00 13.00 0.00 0.00 0.00 0.00 0.12 118.25%
NAPS 1.80 1.68 1.64 1.61 1.71 1.00 1.88 -0.72%
Adjusted Per Share Value based on latest NOSH - 133,196
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 155.02 137.54 134.52 124.90 105.70 89.40 88.59 9.76%
EPS 18.00 9.05 11.21 11.88 8.68 7.70 8.47 13.38%
DPS 12.20 12.21 0.00 0.00 0.00 0.00 0.06 142.39%
NAPS 1.6895 1.5773 1.5375 1.5105 1.1906 0.6865 0.9148 10.76%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.62 1.70 1.29 1.09 1.11 1.21 1.12 -
P/RPS 1.59 1.16 0.90 0.82 0.73 0.93 0.62 16.98%
P/EPS 13.66 17.63 10.79 8.61 8.91 10.79 6.44 13.34%
EY 7.32 5.67 9.27 11.61 11.23 9.27 15.54 -11.78%
DY 4.96 7.65 0.00 0.00 0.00 0.00 0.11 88.60%
P/NAPS 1.46 1.01 0.79 0.68 0.65 1.21 0.60 15.96%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 18/08/15 29/08/14 20/08/13 15/08/12 22/08/11 04/08/10 19/08/09 -
Price 2.33 1.68 1.38 1.03 0.97 1.17 1.07 -
P/RPS 1.41 1.15 0.96 0.77 0.64 0.90 0.59 15.61%
P/EPS 12.15 17.43 11.54 8.14 7.78 10.43 6.15 12.01%
EY 8.23 5.74 8.67 12.29 12.85 9.59 16.26 -10.72%
DY 5.58 7.74 0.00 0.00 0.00 0.00 0.11 92.34%
P/NAPS 1.29 1.00 0.84 0.64 0.57 1.17 0.57 14.57%

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