[YSPSAH] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
29-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 47.9%
YoY- 5.17%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 114,537 99,542 97,575 92,481 76,583 65,821 61,632 10.87%
PBT 13,438 11,628 12,727 14,469 12,476 8,829 13,849 -0.50%
Tax -2,059 -3,107 -3,205 -3,888 -2,342 -2,232 -2,001 0.47%
NP 11,379 8,521 9,522 10,581 10,134 6,597 11,848 -0.67%
-
NP to SH 11,125 8,369 9,390 10,612 10,090 6,597 11,848 -1.04%
-
Tax Rate 15.32% 26.72% 25.18% 26.87% 18.77% 25.28% 14.45% -
Total Cost 103,158 91,021 88,053 81,900 66,449 59,224 49,784 12.90%
-
Net Worth 168,430 153,355 150,046 121,396 104,701 94,528 85,320 11.99%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - 58 40 40 - - -
Div Payout % - - 0.62% 0.39% 0.40% - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 168,430 153,355 150,046 121,396 104,701 94,528 85,320 11.99%
NOSH 107,280 97,678 96,804 68,200 66,688 66,569 60,510 10.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 9.93% 8.56% 9.76% 11.44% 13.23% 10.02% 19.22% -
ROE 6.61% 5.46% 6.26% 8.74% 9.64% 6.98% 13.89% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 106.76 101.91 100.80 135.60 114.84 98.88 101.85 0.78%
EPS 10.37 8.39 9.70 15.56 15.13 9.91 19.58 -10.04%
DPS 0.00 0.00 0.06 0.06 0.06 0.00 0.00 -
NAPS 1.57 1.57 1.55 1.78 1.57 1.42 1.41 1.80%
Adjusted Per Share Value based on latest NOSH - 68,194
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 80.75 70.18 68.79 65.20 53.99 46.40 43.45 10.87%
EPS 7.84 5.90 6.62 7.48 7.11 4.65 8.35 -1.04%
DPS 0.00 0.00 0.04 0.03 0.03 0.00 0.00 -
NAPS 1.1874 1.0811 1.0578 0.8558 0.7381 0.6664 0.6015 11.99%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.94 1.12 1.04 1.05 1.43 1.11 1.35 -
P/RPS 0.88 1.10 1.03 0.77 1.25 1.12 1.33 -6.64%
P/EPS 9.06 13.07 10.72 6.75 9.45 11.20 6.89 4.66%
EY 11.03 7.65 9.33 14.82 10.58 8.93 14.50 -4.45%
DY 0.00 0.00 0.06 0.06 0.04 0.00 0.00 -
P/NAPS 0.60 0.71 0.67 0.59 0.91 0.78 0.96 -7.53%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/11/11 22/11/10 16/11/09 29/10/08 19/11/07 14/11/06 13/12/05 -
Price 0.95 1.14 1.06 0.76 1.18 1.12 1.30 -
P/RPS 0.89 1.12 1.05 0.56 1.03 1.13 1.28 -5.87%
P/EPS 9.16 13.31 10.93 4.88 7.80 11.30 6.64 5.50%
EY 10.92 7.52 9.15 20.47 12.82 8.85 15.06 -5.21%
DY 0.00 0.00 0.06 0.08 0.05 0.00 0.00 -
P/NAPS 0.61 0.73 0.68 0.43 0.75 0.79 0.92 -6.61%

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