[YSPSAH] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
10-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 14.81%
YoY- 65.05%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 120,896 124,556 114,060 94,740 81,676 77,928 68,580 9.90%
PBT 13,924 19,496 19,944 15,524 10,316 11,156 10,936 4.10%
Tax -3,488 -4,984 -4,384 -3,404 -2,912 -3,280 -2,808 3.67%
NP 10,436 14,512 15,560 12,120 7,404 7,876 8,128 4.25%
-
NP to SH 10,068 14,528 15,600 12,220 7,404 7,876 8,128 3.63%
-
Tax Rate 25.05% 25.56% 21.98% 21.93% 28.23% 29.40% 25.68% -
Total Cost 110,460 110,044 98,500 82,620 74,272 70,052 60,452 10.56%
-
Net Worth 153,546 127,741 118,017 101,833 89,525 80,850 76,064 12.41%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 153,546 127,741 118,017 101,833 89,525 80,850 76,064 12.41%
NOSH 97,181 69,049 67,826 66,557 60,490 55,000 54,331 10.17%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 8.63% 11.65% 13.64% 12.79% 9.07% 10.11% 11.85% -
ROE 6.56% 11.37% 13.22% 12.00% 8.27% 9.74% 10.69% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 124.40 180.39 168.17 142.34 135.02 141.69 126.23 -0.24%
EPS 10.36 21.04 23.00 18.36 12.24 14.32 14.96 -5.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.85 1.74 1.53 1.48 1.47 1.40 2.03%
Adjusted Per Share Value based on latest NOSH - 66,557
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 85.23 87.81 80.41 66.79 57.58 54.94 48.35 9.90%
EPS 7.10 10.24 11.00 8.62 5.22 5.55 5.73 3.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0825 0.9006 0.832 0.7179 0.6312 0.57 0.5362 12.41%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.17 0.86 1.17 1.03 1.44 1.38 2.38 -
P/RPS 0.94 0.48 0.70 0.72 1.07 0.97 1.89 -10.98%
P/EPS 11.29 4.09 5.09 5.61 11.76 9.64 15.91 -5.55%
EY 8.85 24.47 19.66 17.83 8.50 10.38 6.29 5.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.46 0.67 0.67 0.97 0.94 1.70 -12.93%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 14/05/10 19/05/09 14/05/08 10/05/07 26/05/06 09/05/05 13/05/04 -
Price 1.19 0.94 1.16 1.08 1.33 1.45 2.27 -
P/RPS 0.96 0.52 0.69 0.76 0.99 1.02 1.80 -9.94%
P/EPS 11.49 4.47 5.04 5.88 10.87 10.13 15.17 -4.52%
EY 8.71 22.38 19.83 17.00 9.20 9.88 6.59 4.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.51 0.67 0.71 0.90 0.99 1.62 -12.04%

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