[YSPSAH] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 17.89%
YoY- 42.35%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 205,728 195,132 173,104 146,560 120,896 124,556 114,060 10.32%
PBT 31,932 24,388 22,612 18,416 13,924 19,496 19,944 8.15%
Tax -9,484 -6,132 -7,252 -3,576 -3,488 -4,984 -4,384 13.71%
NP 22,448 18,256 15,360 14,840 10,436 14,512 15,560 6.29%
-
NP to SH 21,820 17,752 15,528 14,332 10,068 14,528 15,600 5.74%
-
Tax Rate 29.70% 25.14% 32.07% 19.42% 25.05% 25.56% 21.98% -
Total Cost 183,280 176,876 157,744 131,720 110,460 110,044 98,500 10.89%
-
Net Worth 231,504 223,228 216,700 172,734 153,546 127,741 118,017 11.87%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 231,504 223,228 216,700 172,734 153,546 127,741 118,017 11.87%
NOSH 133,048 132,874 132,945 98,705 97,181 69,049 67,826 11.87%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 10.91% 9.36% 8.87% 10.13% 8.63% 11.65% 13.64% -
ROE 9.43% 7.95% 7.17% 8.30% 6.56% 11.37% 13.22% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 154.63 146.85 130.21 148.48 124.40 180.39 168.17 -1.38%
EPS 16.40 13.36 11.68 14.52 10.36 21.04 23.00 -5.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.68 1.63 1.75 1.58 1.85 1.74 0.00%
Adjusted Per Share Value based on latest NOSH - 98,705
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 145.04 137.57 122.04 103.32 85.23 87.81 80.41 10.32%
EPS 15.38 12.52 10.95 10.10 7.10 10.24 11.00 5.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6321 1.5738 1.5277 1.2178 1.0825 0.9006 0.832 11.87%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.41 1.02 1.02 1.07 1.17 0.86 1.17 -
P/RPS 0.91 0.69 0.78 0.72 0.94 0.48 0.70 4.46%
P/EPS 8.60 7.63 8.73 7.37 11.29 4.09 5.09 9.13%
EY 11.63 13.10 11.45 13.57 8.85 24.47 19.66 -8.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.61 0.63 0.61 0.74 0.46 0.67 3.21%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 20/05/14 16/05/13 25/05/12 25/05/11 14/05/10 19/05/09 14/05/08 -
Price 1.70 1.10 1.02 1.11 1.19 0.94 1.16 -
P/RPS 1.10 0.75 0.78 0.75 0.96 0.52 0.69 8.07%
P/EPS 10.37 8.23 8.73 7.64 11.49 4.47 5.04 12.77%
EY 9.65 12.15 11.45 13.08 8.71 22.38 19.83 -11.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.65 0.63 0.63 0.75 0.51 0.67 6.53%

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