[YSPSAH] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 4.25%
YoY- -11.52%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 178,845 152,716 132,722 130,100 123,308 102,110 87,761 12.58%
PBT 21,680 17,917 15,504 16,969 19,292 16,634 11,772 10.70%
Tax -6,962 -2,745 -4,142 -4,273 -5,184 -3,122 -2,976 15.20%
NP 14,717 15,172 11,361 12,696 14,108 13,512 8,796 8.94%
-
NP to SH 14,704 14,833 11,158 12,520 14,149 13,453 8,796 8.93%
-
Tax Rate 32.11% 15.32% 26.72% 25.18% 26.87% 18.77% 25.28% -
Total Cost 164,128 137,544 121,361 117,404 109,200 88,598 78,965 12.95%
-
Net Worth 215,504 168,430 153,355 150,046 121,396 104,701 94,528 14.70%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 77 54 53 - -
Div Payout % - - - 0.62% 0.39% 0.40% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 215,504 168,430 153,355 150,046 121,396 104,701 94,528 14.70%
NOSH 133,027 107,280 97,678 96,804 68,200 66,688 66,569 12.21%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.23% 9.93% 8.56% 9.76% 11.44% 13.23% 10.02% -
ROE 6.82% 8.81% 7.28% 8.34% 11.66% 12.85% 9.31% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 134.44 142.35 135.88 134.40 180.80 153.12 131.83 0.32%
EPS 11.05 13.83 11.19 12.93 20.75 20.17 13.21 -2.92%
DPS 0.00 0.00 0.00 0.08 0.08 0.08 0.00 -
NAPS 1.62 1.57 1.57 1.55 1.78 1.57 1.42 2.21%
Adjusted Per Share Value based on latest NOSH - 96,991
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 126.09 107.66 93.57 91.72 86.93 71.99 61.87 12.58%
EPS 10.37 10.46 7.87 8.83 9.98 9.48 6.20 8.94%
DPS 0.00 0.00 0.00 0.05 0.04 0.04 0.00 -
NAPS 1.5193 1.1874 1.0811 1.0578 0.8558 0.7381 0.6664 14.70%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.06 0.94 1.12 1.04 1.05 1.43 1.11 -
P/RPS 0.79 0.66 0.82 0.77 0.58 0.93 0.84 -1.01%
P/EPS 9.59 6.80 9.80 8.04 5.06 7.09 8.40 2.23%
EY 10.43 14.71 10.20 12.44 19.76 14.11 11.90 -2.17%
DY 0.00 0.00 0.00 0.08 0.08 0.06 0.00 -
P/NAPS 0.65 0.60 0.71 0.67 0.59 0.91 0.78 -2.99%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 14/11/12 30/11/11 22/11/10 16/11/09 29/10/08 19/11/07 14/11/06 -
Price 1.08 0.95 1.14 1.06 0.76 1.18 1.12 -
P/RPS 0.80 0.67 0.84 0.79 0.42 0.77 0.85 -1.00%
P/EPS 9.77 6.87 9.98 8.20 3.66 5.85 8.48 2.38%
EY 10.23 14.55 10.02 12.20 27.30 17.10 11.80 -2.34%
DY 0.00 0.00 0.00 0.08 0.11 0.07 0.00 -
P/NAPS 0.67 0.61 0.73 0.68 0.43 0.75 0.79 -2.70%

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