[YSPSAH] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 53.25%
YoY- -10.87%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 142,043 134,134 114,537 99,542 97,575 92,481 76,583 10.83%
PBT 16,479 16,260 13,438 11,628 12,727 14,469 12,476 4.74%
Tax -3,998 -5,222 -2,059 -3,107 -3,205 -3,888 -2,342 9.31%
NP 12,481 11,038 11,379 8,521 9,522 10,581 10,134 3.52%
-
NP to SH 12,119 11,028 11,125 8,369 9,390 10,612 10,090 3.09%
-
Tax Rate 24.26% 32.12% 15.32% 26.72% 25.18% 26.87% 18.77% -
Total Cost 129,562 123,096 103,158 91,021 88,053 81,900 66,449 11.76%
-
Net Worth 222,159 215,504 168,430 153,355 150,046 121,396 104,701 13.34%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - 58 40 40 -
Div Payout % - - - - 0.62% 0.39% 0.40% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 222,159 215,504 168,430 153,355 150,046 121,396 104,701 13.34%
NOSH 133,029 133,027 107,280 97,678 96,804 68,200 66,688 12.18%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 8.79% 8.23% 9.93% 8.56% 9.76% 11.44% 13.23% -
ROE 5.46% 5.12% 6.61% 5.46% 6.26% 8.74% 9.64% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 106.78 100.83 106.76 101.91 100.80 135.60 114.84 -1.20%
EPS 9.11 8.29 10.37 8.39 9.70 15.56 15.13 -8.10%
DPS 0.00 0.00 0.00 0.00 0.06 0.06 0.06 -
NAPS 1.67 1.62 1.57 1.57 1.55 1.78 1.57 1.03%
Adjusted Per Share Value based on latest NOSH - 98,576
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 100.14 94.56 80.75 70.18 68.79 65.20 53.99 10.83%
EPS 8.54 7.77 7.84 5.90 6.62 7.48 7.11 3.09%
DPS 0.00 0.00 0.00 0.00 0.04 0.03 0.03 -
NAPS 1.5662 1.5193 1.1874 1.0811 1.0578 0.8558 0.7381 13.34%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.26 1.06 0.94 1.12 1.04 1.05 1.43 -
P/RPS 1.18 1.05 0.88 1.10 1.03 0.77 1.25 -0.95%
P/EPS 13.83 12.79 9.06 13.07 10.72 6.75 9.45 6.54%
EY 7.23 7.82 11.03 7.65 9.33 14.82 10.58 -6.14%
DY 0.00 0.00 0.00 0.00 0.06 0.06 0.04 -
P/NAPS 0.75 0.65 0.60 0.71 0.67 0.59 0.91 -3.16%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 12/11/13 14/11/12 30/11/11 22/11/10 16/11/09 29/10/08 19/11/07 -
Price 1.30 1.08 0.95 1.14 1.06 0.76 1.18 -
P/RPS 1.22 1.07 0.89 1.12 1.05 0.56 1.03 2.85%
P/EPS 14.27 13.03 9.16 13.31 10.93 4.88 7.80 10.58%
EY 7.01 7.68 10.92 7.52 9.15 20.47 12.82 -9.56%
DY 0.00 0.00 0.00 0.00 0.06 0.08 0.05 -
P/NAPS 0.78 0.67 0.61 0.73 0.68 0.43 0.75 0.65%

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