[YSPSAH] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 17.47%
YoY- -6.87%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 173,104 146,560 120,896 124,556 114,060 94,740 81,676 13.32%
PBT 22,612 18,416 13,924 19,496 19,944 15,524 10,316 13.96%
Tax -7,252 -3,576 -3,488 -4,984 -4,384 -3,404 -2,912 16.40%
NP 15,360 14,840 10,436 14,512 15,560 12,120 7,404 12.92%
-
NP to SH 15,528 14,332 10,068 14,528 15,600 12,220 7,404 13.12%
-
Tax Rate 32.07% 19.42% 25.05% 25.56% 21.98% 21.93% 28.23% -
Total Cost 157,744 131,720 110,460 110,044 98,500 82,620 74,272 13.36%
-
Net Worth 216,700 172,734 153,546 127,741 118,017 101,833 89,525 15.85%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 216,700 172,734 153,546 127,741 118,017 101,833 89,525 15.85%
NOSH 132,945 98,705 97,181 69,049 67,826 66,557 60,490 14.01%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 8.87% 10.13% 8.63% 11.65% 13.64% 12.79% 9.07% -
ROE 7.17% 8.30% 6.56% 11.37% 13.22% 12.00% 8.27% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 130.21 148.48 124.40 180.39 168.17 142.34 135.02 -0.60%
EPS 11.68 14.52 10.36 21.04 23.00 18.36 12.24 -0.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.75 1.58 1.85 1.74 1.53 1.48 1.62%
Adjusted Per Share Value based on latest NOSH - 69,049
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 122.04 103.32 85.23 87.81 80.41 66.79 57.58 13.32%
EPS 10.95 10.10 7.10 10.24 11.00 8.62 5.22 13.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5277 1.2178 1.0825 0.9006 0.832 0.7179 0.6312 15.85%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.02 1.07 1.17 0.86 1.17 1.03 1.44 -
P/RPS 0.78 0.72 0.94 0.48 0.70 0.72 1.07 -5.12%
P/EPS 8.73 7.37 11.29 4.09 5.09 5.61 11.76 -4.84%
EY 11.45 13.57 8.85 24.47 19.66 17.83 8.50 5.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.61 0.74 0.46 0.67 0.67 0.97 -6.93%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 25/05/11 14/05/10 19/05/09 14/05/08 10/05/07 26/05/06 -
Price 1.02 1.11 1.19 0.94 1.16 1.08 1.33 -
P/RPS 0.78 0.75 0.96 0.52 0.69 0.76 0.99 -3.89%
P/EPS 8.73 7.64 11.49 4.47 5.04 5.88 10.87 -3.58%
EY 11.45 13.08 8.71 22.38 19.83 17.00 9.20 3.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.75 0.51 0.67 0.71 0.90 -5.76%

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