[YSPSAH] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 117.0%
YoY- 36.91%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 109,941 97,544 95,405 88,583 74,964 63,403 62,828 9.76%
PBT 18,639 10,250 11,116 11,564 7,513 7,602 8,138 14.80%
Tax -5,768 -3,520 -2,962 -3,177 -1,145 -2,031 -2,073 18.58%
NP 12,871 6,730 8,154 8,387 6,368 5,571 6,065 13.35%
-
NP to SH 12,768 6,419 7,952 8,424 6,153 5,461 6,005 13.39%
-
Tax Rate 30.95% 34.34% 26.65% 27.47% 15.24% 26.72% 25.47% -
Total Cost 97,070 90,814 87,251 80,196 68,596 57,832 56,763 9.35%
-
Net Worth 239,649 223,732 218,081 214,259 168,886 97,371 129,763 10.76%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 8,654 8,656 - - - - 41 143.90%
Div Payout % 67.78% 134.85% - - - - 0.69% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 239,649 223,732 218,081 214,259 168,886 97,371 129,763 10.76%
NOSH 133,138 133,174 132,976 133,080 98,764 97,371 69,022 11.56%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 11.71% 6.90% 8.55% 9.47% 8.49% 8.79% 9.65% -
ROE 5.33% 2.87% 3.65% 3.93% 3.64% 5.61% 4.63% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 82.58 73.25 71.75 66.56 75.90 65.11 91.02 -1.60%
EPS 9.59 4.82 5.98 6.33 6.23 5.61 8.70 1.63%
DPS 6.50 6.50 0.00 0.00 0.00 0.00 0.06 118.25%
NAPS 1.80 1.68 1.64 1.61 1.71 1.00 1.88 -0.72%
Adjusted Per Share Value based on latest NOSH - 133,196
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 77.51 68.77 67.26 62.45 52.85 44.70 44.29 9.77%
EPS 9.00 4.53 5.61 5.94 4.34 3.85 4.23 13.40%
DPS 6.10 6.10 0.00 0.00 0.00 0.00 0.03 142.39%
NAPS 1.6895 1.5773 1.5375 1.5105 1.1906 0.6865 0.9148 10.76%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.62 1.70 1.29 1.09 1.11 1.21 1.12 -
P/RPS 3.17 2.32 1.80 1.64 1.46 1.86 1.23 17.08%
P/EPS 27.32 35.27 21.57 17.22 17.82 21.57 12.87 13.35%
EY 3.66 2.84 4.64 5.81 5.61 4.64 7.77 -11.78%
DY 2.48 3.82 0.00 0.00 0.00 0.00 0.05 91.62%
P/NAPS 1.46 1.01 0.79 0.68 0.65 1.21 0.60 15.96%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 18/08/15 29/08/14 20/08/13 15/08/12 22/08/11 04/08/10 19/08/09 -
Price 2.33 1.68 1.38 1.03 0.97 1.17 1.07 -
P/RPS 2.82 2.29 1.92 1.55 1.28 1.80 1.18 15.61%
P/EPS 24.30 34.85 23.08 16.27 15.57 20.86 12.30 12.01%
EY 4.12 2.87 4.33 6.15 6.42 4.79 8.13 -10.70%
DY 2.79 3.87 0.00 0.00 0.00 0.00 0.06 89.57%
P/NAPS 1.29 1.00 0.84 0.64 0.57 1.17 0.57 14.57%

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