[YSPSAH] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
28-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -18.21%
YoY- -13.46%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 102,110 87,761 82,176 72,165 69,168 0 -
PBT 16,634 11,772 18,465 10,098 10,757 0 -
Tax -3,122 -2,976 -2,668 -3,032 -10,759 0 -
NP 13,512 8,796 15,797 7,066 -2 0 -
-
NP to SH 13,453 8,796 15,797 7,066 8,165 0 -
-
Tax Rate 18.77% 25.28% 14.45% 30.03% 100.02% - -
Total Cost 88,598 78,965 66,378 65,098 69,170 0 -
-
Net Worth 104,701 94,528 85,320 75,481 63,577 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 53 - - 4,344 - - -
Div Payout % 0.40% - - 61.48% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 104,701 94,528 85,320 75,481 63,577 0 -
NOSH 66,688 66,569 60,510 54,303 46,748 0 -
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 13.23% 10.02% 19.22% 9.79% 0.00% 0.00% -
ROE 12.85% 9.31% 18.52% 9.36% 12.84% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 153.12 131.83 135.80 132.89 147.96 0.00 -
EPS 20.17 13.21 26.11 13.01 17.47 0.00 -
DPS 0.08 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.57 1.42 1.41 1.39 1.36 0.00 -
Adjusted Per Share Value based on latest NOSH - 54,444
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 71.99 61.87 57.93 50.88 48.76 0.00 -
EPS 9.48 6.20 11.14 4.98 5.76 0.00 -
DPS 0.04 0.00 0.00 3.06 0.00 0.00 -
NAPS 0.7381 0.6664 0.6015 0.5321 0.4482 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 - - -
Price 1.43 1.11 1.35 1.98 0.00 0.00 -
P/RPS 0.93 0.84 0.99 1.49 0.00 0.00 -
P/EPS 7.09 8.40 5.17 15.22 0.00 0.00 -
EY 14.11 11.90 19.34 6.57 0.00 0.00 -
DY 0.06 0.00 0.00 4.04 0.00 0.00 -
P/NAPS 0.91 0.78 0.96 1.42 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 19/11/07 14/11/06 13/12/05 28/10/04 07/01/04 - -
Price 1.18 1.12 1.30 1.90 0.00 0.00 -
P/RPS 0.77 0.85 0.96 1.43 0.00 0.00 -
P/EPS 5.85 8.48 4.98 14.60 0.00 0.00 -
EY 17.10 11.80 20.08 6.85 0.00 0.00 -
DY 0.07 0.00 0.00 4.21 0.00 0.00 -
P/NAPS 0.75 0.79 0.92 1.37 0.00 0.00 -

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