[YSPSAH] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
04-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 116.96%
YoY- -9.06%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 95,405 88,583 74,964 63,403 62,828 58,583 49,354 11.60%
PBT 11,116 11,564 7,513 7,602 8,138 9,546 8,794 3.97%
Tax -2,962 -3,177 -1,145 -2,031 -2,073 -2,397 -1,670 10.01%
NP 8,154 8,387 6,368 5,571 6,065 7,149 7,124 2.27%
-
NP to SH 7,952 8,424 6,153 5,461 6,005 7,175 7,111 1.87%
-
Tax Rate 26.65% 27.47% 15.24% 26.72% 25.47% 25.11% 18.99% -
Total Cost 87,251 80,196 68,596 57,832 56,763 51,434 42,230 12.84%
-
Net Worth 218,081 214,259 168,886 97,371 129,763 120,827 105,866 12.78%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - 41 40 39 -
Div Payout % - - - - 0.69% 0.57% 0.56% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 218,081 214,259 168,886 97,371 129,763 120,827 105,866 12.78%
NOSH 132,976 133,080 98,764 97,371 69,022 67,880 66,582 12.20%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 8.55% 9.47% 8.49% 8.79% 9.65% 12.20% 14.43% -
ROE 3.65% 3.93% 3.64% 5.61% 4.63% 5.94% 6.72% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 71.75 66.56 75.90 65.11 91.02 86.30 74.12 -0.53%
EPS 5.98 6.33 6.23 5.61 8.70 10.57 10.68 -9.20%
DPS 0.00 0.00 0.00 0.00 0.06 0.06 0.06 -
NAPS 1.64 1.61 1.71 1.00 1.88 1.78 1.59 0.51%
Adjusted Per Share Value based on latest NOSH - 97,543
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 67.26 62.45 52.85 44.70 44.29 41.30 34.79 11.60%
EPS 5.61 5.94 4.34 3.85 4.23 5.06 5.01 1.90%
DPS 0.00 0.00 0.00 0.00 0.03 0.03 0.03 -
NAPS 1.5375 1.5105 1.1906 0.6865 0.9148 0.8518 0.7464 12.78%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.29 1.09 1.11 1.21 1.12 1.12 1.40 -
P/RPS 1.80 1.64 1.46 1.86 1.23 1.30 1.89 -0.80%
P/EPS 21.57 17.22 17.82 21.57 12.87 10.60 13.11 8.64%
EY 4.64 5.81 5.61 4.64 7.77 9.44 7.63 -7.94%
DY 0.00 0.00 0.00 0.00 0.05 0.05 0.04 -
P/NAPS 0.79 0.68 0.65 1.21 0.60 0.63 0.88 -1.78%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 20/08/13 15/08/12 22/08/11 04/08/10 19/08/09 29/08/08 21/08/07 -
Price 1.38 1.03 0.97 1.17 1.07 1.06 1.16 -
P/RPS 1.92 1.55 1.28 1.80 1.18 1.23 1.56 3.51%
P/EPS 23.08 16.27 15.57 20.86 12.30 10.03 10.86 13.37%
EY 4.33 6.15 6.42 4.79 8.13 9.97 9.21 -11.80%
DY 0.00 0.00 0.00 0.00 0.06 0.06 0.05 -
P/NAPS 0.84 0.64 0.57 1.17 0.57 0.60 0.73 2.36%

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