[YSPSAH] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 41.89%
YoY- 52.95%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 99,542 97,575 92,481 76,583 65,821 61,632 54,124 10.68%
PBT 11,628 12,727 14,469 12,476 8,829 13,849 7,574 7.40%
Tax -3,107 -3,205 -3,888 -2,342 -2,232 -2,001 -2,274 5.33%
NP 8,521 9,522 10,581 10,134 6,597 11,848 5,300 8.23%
-
NP to SH 8,369 9,390 10,612 10,090 6,597 11,848 5,300 7.90%
-
Tax Rate 26.72% 25.18% 26.87% 18.77% 25.28% 14.45% 30.02% -
Total Cost 91,021 88,053 81,900 66,449 59,224 49,784 48,824 10.93%
-
Net Worth 153,355 150,046 121,396 104,701 94,528 85,320 75,481 12.53%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - 58 40 40 - - 3,258 -
Div Payout % - 0.62% 0.39% 0.40% - - 61.48% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 153,355 150,046 121,396 104,701 94,528 85,320 75,481 12.53%
NOSH 97,678 96,804 68,200 66,688 66,569 60,510 54,303 10.27%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 8.56% 9.76% 11.44% 13.23% 10.02% 19.22% 9.79% -
ROE 5.46% 6.26% 8.74% 9.64% 6.98% 13.89% 7.02% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 101.91 100.80 135.60 114.84 98.88 101.85 99.67 0.37%
EPS 8.39 9.70 15.56 15.13 9.91 19.58 9.76 -2.48%
DPS 0.00 0.06 0.06 0.06 0.00 0.00 6.00 -
NAPS 1.57 1.55 1.78 1.57 1.42 1.41 1.39 2.04%
Adjusted Per Share Value based on latest NOSH - 66,666
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 70.18 68.79 65.20 53.99 46.40 43.45 38.16 10.68%
EPS 5.90 6.62 7.48 7.11 4.65 8.35 3.74 7.89%
DPS 0.00 0.04 0.03 0.03 0.00 0.00 2.30 -
NAPS 1.0811 1.0578 0.8558 0.7381 0.6664 0.6015 0.5321 12.53%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.12 1.04 1.05 1.43 1.11 1.35 1.98 -
P/RPS 1.10 1.03 0.77 1.25 1.12 1.33 1.99 -9.40%
P/EPS 13.07 10.72 6.75 9.45 11.20 6.89 20.29 -7.06%
EY 7.65 9.33 14.82 10.58 8.93 14.50 4.93 7.59%
DY 0.00 0.06 0.06 0.04 0.00 0.00 3.03 -
P/NAPS 0.71 0.67 0.59 0.91 0.78 0.96 1.42 -10.90%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 16/11/09 29/10/08 19/11/07 14/11/06 13/12/05 28/10/04 -
Price 1.14 1.06 0.76 1.18 1.12 1.30 1.90 -
P/RPS 1.12 1.05 0.56 1.03 1.13 1.28 1.91 -8.50%
P/EPS 13.31 10.93 4.88 7.80 11.30 6.64 19.47 -6.13%
EY 7.52 9.15 20.47 12.82 8.85 15.06 5.14 6.54%
DY 0.00 0.06 0.08 0.05 0.00 0.00 3.16 -
P/NAPS 0.73 0.68 0.43 0.75 0.79 0.92 1.37 -9.95%

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