[YSPSAH] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -3.67%
YoY- -2.48%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 180,610 156,773 138,483 130,775 124,016 105,337 93,595 11.56%
PBT 20,151 18,666 16,936 16,103 18,349 15,870 14,103 6.12%
Tax -6,580 -2,939 -4,488 -3,885 -6,048 -4,192 -3,459 11.30%
NP 13,571 15,727 12,448 12,218 12,301 11,678 10,644 4.12%
-
NP to SH 13,628 15,380 12,157 12,060 12,367 11,653 10,644 4.20%
-
Tax Rate 32.65% 15.75% 26.50% 24.13% 32.96% 26.41% 24.53% -
Total Cost 167,039 141,046 126,035 118,557 111,715 93,659 82,951 12.36%
-
Net Worth 218,260 182,011 167,513 152,073 123,122 113,041 98,518 14.16%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 5,811 4,104 4,013 - -
Div Payout % - - - 48.19% 33.19% 34.44% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 218,260 182,011 167,513 152,073 123,122 113,041 98,518 14.16%
NOSH 133,085 113,757 97,961 96,861 68,401 66,888 66,566 12.22%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.51% 10.03% 8.99% 9.34% 9.92% 11.09% 11.37% -
ROE 6.24% 8.45% 7.26% 7.93% 10.04% 10.31% 10.80% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 135.71 137.81 141.36 135.01 181.31 157.48 140.60 -0.58%
EPS 10.24 13.52 12.41 14.43 12.87 17.42 15.99 -7.15%
DPS 0.00 0.00 0.00 6.00 6.00 6.00 0.00 -
NAPS 1.64 1.60 1.71 1.57 1.80 1.69 1.48 1.72%
Adjusted Per Share Value based on latest NOSH - 96,714
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 127.33 110.52 97.63 92.20 87.43 74.26 65.98 11.56%
EPS 9.61 10.84 8.57 8.50 8.72 8.22 7.50 4.21%
DPS 0.00 0.00 0.00 4.10 2.89 2.83 0.00 -
NAPS 1.5387 1.2832 1.181 1.0721 0.868 0.7969 0.6946 14.16%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.04 1.00 1.09 1.03 0.92 1.20 1.05 -
P/RPS 0.77 0.73 0.77 0.76 0.51 0.76 0.75 0.43%
P/EPS 10.16 7.40 8.78 8.27 5.09 6.89 6.57 7.52%
EY 9.85 13.52 11.39 12.09 19.65 14.52 15.23 -6.99%
DY 0.00 0.00 0.00 5.83 6.52 5.00 0.00 -
P/NAPS 0.63 0.63 0.64 0.66 0.51 0.71 0.71 -1.97%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 27/02/12 25/02/11 10/02/10 12/02/09 30/01/08 28/02/07 -
Price 1.04 1.03 1.10 1.04 1.00 1.15 1.07 -
P/RPS 0.77 0.75 0.78 0.77 0.55 0.73 0.76 0.21%
P/EPS 10.16 7.62 8.86 8.35 5.53 6.60 6.69 7.20%
EY 9.85 13.13 11.28 11.97 18.08 15.15 14.94 -6.70%
DY 0.00 0.00 0.00 5.77 6.00 5.22 0.00 -
P/NAPS 0.63 0.64 0.64 0.66 0.56 0.68 0.72 -2.19%

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