[YSPSAH] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 65.34%
YoY- -16.31%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 88,583 74,964 63,403 62,828 58,583 49,354 42,546 12.98%
PBT 11,564 7,513 7,602 8,138 9,546 8,794 5,845 12.03%
Tax -3,177 -1,145 -2,031 -2,073 -2,397 -1,670 -1,333 15.55%
NP 8,387 6,368 5,571 6,065 7,149 7,124 4,512 10.87%
-
NP to SH 8,424 6,153 5,461 6,005 7,175 7,111 4,512 10.95%
-
Tax Rate 27.47% 15.24% 26.72% 25.47% 25.11% 18.99% 22.81% -
Total Cost 80,196 68,596 57,832 56,763 51,434 42,230 38,034 13.22%
-
Net Worth 214,259 168,886 97,371 129,763 120,827 105,866 101,819 13.18%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - 41 40 39 - -
Div Payout % - - - 0.69% 0.57% 0.56% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 214,259 168,886 97,371 129,763 120,827 105,866 101,819 13.18%
NOSH 133,080 98,764 97,371 69,022 67,880 66,582 66,548 12.23%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 9.47% 8.49% 8.79% 9.65% 12.20% 14.43% 10.60% -
ROE 3.93% 3.64% 5.61% 4.63% 5.94% 6.72% 4.43% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 66.56 75.90 65.11 91.02 86.30 74.12 63.93 0.67%
EPS 6.33 6.23 5.61 8.70 10.57 10.68 6.78 -1.13%
DPS 0.00 0.00 0.00 0.06 0.06 0.06 0.00 -
NAPS 1.61 1.71 1.00 1.88 1.78 1.59 1.53 0.85%
Adjusted Per Share Value based on latest NOSH - 69,011
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 62.45 52.85 44.70 44.29 41.30 34.79 29.99 12.99%
EPS 5.94 4.34 3.85 4.23 5.06 5.01 3.18 10.96%
DPS 0.00 0.00 0.00 0.03 0.03 0.03 0.00 -
NAPS 1.5105 1.1906 0.6865 0.9148 0.8518 0.7464 0.7178 13.18%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.09 1.11 1.21 1.12 1.12 1.40 1.34 -
P/RPS 1.64 1.46 1.86 1.23 1.30 1.89 2.10 -4.03%
P/EPS 17.22 17.82 21.57 12.87 10.60 13.11 19.76 -2.26%
EY 5.81 5.61 4.64 7.77 9.44 7.63 5.06 2.32%
DY 0.00 0.00 0.00 0.05 0.05 0.04 0.00 -
P/NAPS 0.68 0.65 1.21 0.60 0.63 0.88 0.88 -4.20%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 22/08/11 04/08/10 19/08/09 29/08/08 21/08/07 30/08/06 -
Price 1.03 0.97 1.17 1.07 1.06 1.16 1.12 -
P/RPS 1.55 1.28 1.80 1.18 1.23 1.56 1.75 -2.00%
P/EPS 16.27 15.57 20.86 12.30 10.03 10.86 16.52 -0.25%
EY 6.15 6.42 4.79 8.13 9.97 9.21 6.05 0.27%
DY 0.00 0.00 0.00 0.06 0.06 0.05 0.00 -
P/NAPS 0.64 0.57 1.17 0.57 0.60 0.73 0.73 -2.16%

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