[YSPSAH] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
14-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -12.73%
YoY- -0.87%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 225,680 196,486 189,390 178,845 152,716 132,722 130,100 9.61%
PBT 42,842 20,337 21,972 21,680 17,917 15,504 16,969 16.68%
Tax -12,470 -7,141 -5,330 -6,962 -2,745 -4,142 -4,273 19.53%
NP 30,372 13,196 16,641 14,717 15,172 11,361 12,696 15.63%
-
NP to SH 30,141 12,632 16,158 14,704 14,833 11,158 12,520 15.76%
-
Tax Rate 29.11% 35.11% 24.26% 32.11% 15.32% 26.72% 25.18% -
Total Cost 195,308 183,290 172,749 164,128 137,544 121,361 117,404 8.84%
-
Net Worth 251,177 227,535 222,159 215,504 168,430 153,355 150,046 8.96%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 11,579 11,532 - - - - 77 130.51%
Div Payout % 38.42% 91.29% - - - - 0.62% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 251,177 227,535 222,159 215,504 168,430 153,355 150,046 8.96%
NOSH 133,605 133,061 133,029 133,027 107,280 97,678 96,804 5.51%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 13.46% 6.72% 8.79% 8.23% 9.93% 8.56% 9.76% -
ROE 12.00% 5.55% 7.27% 6.82% 8.81% 7.28% 8.34% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 168.92 147.67 142.37 134.44 142.35 135.88 134.40 3.88%
EPS 22.56 9.49 12.15 11.05 13.83 11.19 12.93 9.71%
DPS 8.67 8.67 0.00 0.00 0.00 0.00 0.08 118.27%
NAPS 1.88 1.71 1.67 1.62 1.57 1.57 1.55 3.26%
Adjusted Per Share Value based on latest NOSH - 132,857
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 159.10 138.52 133.52 126.09 107.66 93.57 91.72 9.60%
EPS 21.25 8.91 11.39 10.37 10.46 7.87 8.83 15.75%
DPS 8.16 8.13 0.00 0.00 0.00 0.00 0.05 133.67%
NAPS 1.7708 1.6041 1.5662 1.5193 1.1874 1.0811 1.0578 8.96%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.32 1.55 1.26 1.06 0.94 1.12 1.04 -
P/RPS 1.37 1.05 0.89 0.79 0.66 0.82 0.77 10.07%
P/EPS 10.28 16.33 10.37 9.59 6.80 9.80 8.04 4.17%
EY 9.72 6.12 9.64 10.43 14.71 10.20 12.44 -4.02%
DY 3.74 5.59 0.00 0.00 0.00 0.00 0.08 89.74%
P/NAPS 1.23 0.91 0.75 0.65 0.60 0.71 0.67 10.65%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 27/11/14 12/11/13 14/11/12 30/11/11 22/11/10 16/11/09 -
Price 2.48 1.42 1.30 1.08 0.95 1.14 1.06 -
P/RPS 1.47 0.96 0.91 0.80 0.67 0.84 0.79 10.89%
P/EPS 10.99 14.96 10.70 9.77 6.87 9.98 8.20 4.99%
EY 9.10 6.69 9.34 10.23 14.55 10.02 12.20 -4.76%
DY 3.49 6.10 0.00 0.00 0.00 0.00 0.08 87.57%
P/NAPS 1.32 0.83 0.78 0.67 0.61 0.73 0.68 11.68%

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