[YSPSAH] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 20.54%
YoY- 32.93%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 196,486 189,390 178,845 152,716 132,722 130,100 123,308 8.07%
PBT 20,337 21,972 21,680 17,917 15,504 16,969 19,292 0.88%
Tax -7,141 -5,330 -6,962 -2,745 -4,142 -4,273 -5,184 5.48%
NP 13,196 16,641 14,717 15,172 11,361 12,696 14,108 -1.10%
-
NP to SH 12,632 16,158 14,704 14,833 11,158 12,520 14,149 -1.87%
-
Tax Rate 35.11% 24.26% 32.11% 15.32% 26.72% 25.18% 26.87% -
Total Cost 183,290 172,749 164,128 137,544 121,361 117,404 109,200 9.01%
-
Net Worth 227,535 222,159 215,504 168,430 153,355 150,046 121,396 11.03%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 11,532 - - - - 77 54 144.38%
Div Payout % 91.29% - - - - 0.62% 0.39% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 227,535 222,159 215,504 168,430 153,355 150,046 121,396 11.03%
NOSH 133,061 133,029 133,027 107,280 97,678 96,804 68,200 11.77%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 6.72% 8.79% 8.23% 9.93% 8.56% 9.76% 11.44% -
ROE 5.55% 7.27% 6.82% 8.81% 7.28% 8.34% 11.66% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 147.67 142.37 134.44 142.35 135.88 134.40 180.80 -3.31%
EPS 9.49 12.15 11.05 13.83 11.19 12.93 20.75 -12.21%
DPS 8.67 0.00 0.00 0.00 0.00 0.08 0.08 118.27%
NAPS 1.71 1.67 1.62 1.57 1.57 1.55 1.78 -0.66%
Adjusted Per Share Value based on latest NOSH - 119,807
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 138.52 133.52 126.09 107.66 93.57 91.72 86.93 8.07%
EPS 8.91 11.39 10.37 10.46 7.87 8.83 9.98 -1.87%
DPS 8.13 0.00 0.00 0.00 0.00 0.05 0.04 142.37%
NAPS 1.6041 1.5662 1.5193 1.1874 1.0811 1.0578 0.8558 11.03%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.55 1.26 1.06 0.94 1.12 1.04 1.05 -
P/RPS 1.05 0.89 0.79 0.66 0.82 0.77 0.58 10.39%
P/EPS 16.33 10.37 9.59 6.80 9.80 8.04 5.06 21.55%
EY 6.12 9.64 10.43 14.71 10.20 12.44 19.76 -17.73%
DY 5.59 0.00 0.00 0.00 0.00 0.08 0.08 102.88%
P/NAPS 0.91 0.75 0.65 0.60 0.71 0.67 0.59 7.48%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 12/11/13 14/11/12 30/11/11 22/11/10 16/11/09 29/10/08 -
Price 1.42 1.30 1.08 0.95 1.14 1.06 0.76 -
P/RPS 0.96 0.91 0.80 0.67 0.84 0.79 0.42 14.76%
P/EPS 14.96 10.70 9.77 6.87 9.98 8.20 3.66 26.43%
EY 6.69 9.34 10.23 14.55 10.02 12.20 27.30 -20.88%
DY 6.10 0.00 0.00 0.00 0.00 0.08 0.11 95.21%
P/NAPS 0.83 0.78 0.67 0.61 0.73 0.68 0.43 11.57%

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