[YSPSAH] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 21.01%
YoY- -27.1%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 130,775 124,016 105,337 93,595 86,381 74,960 70,369 10.87%
PBT 16,103 18,349 15,870 14,103 17,860 11,579 11,151 6.31%
Tax -3,885 -6,048 -4,192 -3,459 -3,259 -3,096 -8,977 -13.01%
NP 12,218 12,301 11,678 10,644 14,601 8,483 2,174 33.30%
-
NP to SH 12,060 12,367 11,653 10,644 14,601 8,483 8,300 6.41%
-
Tax Rate 24.13% 32.96% 26.41% 24.53% 18.25% 26.74% 80.50% -
Total Cost 118,557 111,715 93,659 82,951 71,780 66,477 68,195 9.64%
-
Net Worth 152,073 123,122 113,041 98,518 87,739 79,013 61,580 16.24%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 5,811 4,104 4,013 - - 3,292 - -
Div Payout % 48.19% 33.19% 34.44% - - 38.81% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 152,073 123,122 113,041 98,518 87,739 79,013 61,580 16.24%
NOSH 96,861 68,401 66,888 66,566 60,509 54,870 44,623 13.77%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 9.34% 9.92% 11.09% 11.37% 16.90% 11.32% 3.09% -
ROE 7.93% 10.04% 10.31% 10.80% 16.64% 10.74% 13.48% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 135.01 181.31 157.48 140.60 142.76 136.61 157.69 -2.55%
EPS 14.43 12.87 17.42 15.99 24.13 15.46 18.60 -4.13%
DPS 6.00 6.00 6.00 0.00 0.00 6.00 0.00 -
NAPS 1.57 1.80 1.69 1.48 1.45 1.44 1.38 2.17%
Adjusted Per Share Value based on latest NOSH - 66,562
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 92.20 87.43 74.26 65.98 60.90 52.85 49.61 10.87%
EPS 8.50 8.72 8.22 7.50 10.29 5.98 5.85 6.41%
DPS 4.10 2.89 2.83 0.00 0.00 2.32 0.00 -
NAPS 1.0721 0.868 0.7969 0.6946 0.6186 0.557 0.4341 16.24%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 - -
Price 1.03 0.92 1.20 1.05 1.37 1.69 0.00 -
P/RPS 0.76 0.51 0.76 0.75 0.96 1.24 0.00 -
P/EPS 8.27 5.09 6.89 6.57 5.68 10.93 0.00 -
EY 12.09 19.65 14.52 15.23 17.61 9.15 0.00 -
DY 5.83 6.52 5.00 0.00 0.00 3.55 0.00 -
P/NAPS 0.66 0.51 0.71 0.71 0.94 1.17 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 10/02/10 12/02/09 30/01/08 28/02/07 13/03/06 17/02/05 26/02/04 -
Price 1.04 1.00 1.15 1.07 1.42 1.62 2.35 -
P/RPS 0.77 0.55 0.73 0.76 0.99 1.19 1.49 -10.40%
P/EPS 8.35 5.53 6.60 6.69 5.88 10.48 12.63 -6.65%
EY 11.97 18.08 15.15 14.94 16.99 9.54 7.91 7.14%
DY 5.77 6.00 5.22 0.00 0.00 3.70 0.00 -
P/NAPS 0.66 0.56 0.68 0.72 0.98 1.13 1.70 -14.57%

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