[YSPSAH] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
13-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 34.3%
YoY- 123.55%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 92,481 76,583 65,821 61,632 54,124 51,876 0 -
PBT 14,469 12,476 8,829 13,849 7,574 8,068 0 -
Tax -3,888 -2,342 -2,232 -2,001 -2,274 -8,070 0 -
NP 10,581 10,134 6,597 11,848 5,300 -2 0 -
-
NP to SH 10,612 10,090 6,597 11,848 5,300 6,124 0 -
-
Tax Rate 26.87% 18.77% 25.28% 14.45% 30.02% 100.02% - -
Total Cost 81,900 66,449 59,224 49,784 48,824 51,878 0 -
-
Net Worth 121,396 104,701 94,528 85,320 75,481 63,577 0 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 40 40 - - 3,258 - - -
Div Payout % 0.39% 0.40% - - 61.48% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 121,396 104,701 94,528 85,320 75,481 63,577 0 -
NOSH 68,200 66,688 66,569 60,510 54,303 46,748 0 -
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 11.44% 13.23% 10.02% 19.22% 9.79% 0.00% 0.00% -
ROE 8.74% 9.64% 6.98% 13.89% 7.02% 9.63% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 135.60 114.84 98.88 101.85 99.67 110.97 0.00 -
EPS 15.56 15.13 9.91 19.58 9.76 13.10 0.00 -
DPS 0.06 0.06 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.78 1.57 1.42 1.41 1.39 1.36 0.00 -
Adjusted Per Share Value based on latest NOSH - 60,520
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 65.20 53.99 46.40 43.45 38.16 36.57 0.00 -
EPS 7.48 7.11 4.65 8.35 3.74 4.32 0.00 -
DPS 0.03 0.03 0.00 0.00 2.30 0.00 0.00 -
NAPS 0.8558 0.7381 0.6664 0.6015 0.5321 0.4482 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 - - -
Price 1.05 1.43 1.11 1.35 1.98 0.00 0.00 -
P/RPS 0.77 1.25 1.12 1.33 1.99 0.00 0.00 -
P/EPS 6.75 9.45 11.20 6.89 20.29 0.00 0.00 -
EY 14.82 10.58 8.93 14.50 4.93 0.00 0.00 -
DY 0.06 0.04 0.00 0.00 3.03 0.00 0.00 -
P/NAPS 0.59 0.91 0.78 0.96 1.42 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 29/10/08 19/11/07 14/11/06 13/12/05 28/10/04 07/01/04 - -
Price 0.76 1.18 1.12 1.30 1.90 0.00 0.00 -
P/RPS 0.56 1.03 1.13 1.28 1.91 0.00 0.00 -
P/EPS 4.88 7.80 11.30 6.64 19.47 0.00 0.00 -
EY 20.47 12.82 8.85 15.06 5.14 0.00 0.00 -
DY 0.08 0.05 0.00 0.00 3.16 0.00 0.00 -
P/NAPS 0.43 0.75 0.79 0.92 1.37 0.00 0.00 -

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