[YSPSAH] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
13-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -7.57%
YoY- 72.12%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 124,016 105,337 93,595 86,381 74,960 70,369 0 -
PBT 18,349 15,870 14,103 17,860 11,579 11,151 0 -
Tax -6,048 -4,192 -3,459 -3,259 -3,096 -8,977 0 -
NP 12,301 11,678 10,644 14,601 8,483 2,174 0 -
-
NP to SH 12,367 11,653 10,644 14,601 8,483 8,300 0 -
-
Tax Rate 32.96% 26.41% 24.53% 18.25% 26.74% 80.50% - -
Total Cost 111,715 93,659 82,951 71,780 66,477 68,195 0 -
-
Net Worth 123,122 113,041 98,518 87,739 79,013 61,580 0 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 4,104 4,013 - - 3,292 - - -
Div Payout % 33.19% 34.44% - - 38.81% - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 123,122 113,041 98,518 87,739 79,013 61,580 0 -
NOSH 68,401 66,888 66,566 60,509 54,870 44,623 0 -
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 9.92% 11.09% 11.37% 16.90% 11.32% 3.09% 0.00% -
ROE 10.04% 10.31% 10.80% 16.64% 10.74% 13.48% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 181.31 157.48 140.60 142.76 136.61 157.69 0.00 -
EPS 12.87 17.42 15.99 24.13 15.46 18.60 0.00 -
DPS 6.00 6.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.80 1.69 1.48 1.45 1.44 1.38 0.00 -
Adjusted Per Share Value based on latest NOSH - 60,505
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 87.43 74.26 65.98 60.90 52.85 49.61 0.00 -
EPS 8.72 8.22 7.50 10.29 5.98 5.85 0.00 -
DPS 2.89 2.83 0.00 0.00 2.32 0.00 0.00 -
NAPS 0.868 0.7969 0.6946 0.6186 0.557 0.4341 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 - - -
Price 0.92 1.20 1.05 1.37 1.69 0.00 0.00 -
P/RPS 0.51 0.76 0.75 0.96 1.24 0.00 0.00 -
P/EPS 5.09 6.89 6.57 5.68 10.93 0.00 0.00 -
EY 19.65 14.52 15.23 17.61 9.15 0.00 0.00 -
DY 6.52 5.00 0.00 0.00 3.55 0.00 0.00 -
P/NAPS 0.51 0.71 0.71 0.94 1.17 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 12/02/09 30/01/08 28/02/07 13/03/06 17/02/05 26/02/04 - -
Price 1.00 1.15 1.07 1.42 1.62 2.35 0.00 -
P/RPS 0.55 0.73 0.76 0.99 1.19 1.49 0.00 -
P/EPS 5.53 6.60 6.69 5.88 10.48 12.63 0.00 -
EY 18.08 15.15 14.94 16.99 9.54 7.91 0.00 -
DY 6.00 5.22 0.00 0.00 3.70 0.00 0.00 -
P/NAPS 0.56 0.68 0.72 0.98 1.13 1.70 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