[YSPSAH] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
14-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 30.91%
YoY- -0.87%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 169,260 147,365 142,043 134,134 114,537 99,542 97,575 9.61%
PBT 32,132 15,253 16,479 16,260 13,438 11,628 12,727 16.68%
Tax -9,353 -5,356 -3,998 -5,222 -2,059 -3,107 -3,205 19.53%
NP 22,779 9,897 12,481 11,038 11,379 8,521 9,522 15.63%
-
NP to SH 22,606 9,474 12,119 11,028 11,125 8,369 9,390 15.76%
-
Tax Rate 29.11% 35.11% 24.26% 32.12% 15.32% 26.72% 25.18% -
Total Cost 146,481 137,468 129,562 123,096 103,158 91,021 88,053 8.84%
-
Net Worth 251,177 227,535 222,159 215,504 168,430 153,355 150,046 8.96%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 8,684 8,649 - - - - 58 130.34%
Div Payout % 38.42% 91.29% - - - - 0.62% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 251,177 227,535 222,159 215,504 168,430 153,355 150,046 8.96%
NOSH 133,605 133,061 133,029 133,027 107,280 97,678 96,804 5.51%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 13.46% 6.72% 8.79% 8.23% 9.93% 8.56% 9.76% -
ROE 9.00% 4.16% 5.46% 5.12% 6.61% 5.46% 6.26% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 126.69 110.75 106.78 100.83 106.76 101.91 100.80 3.88%
EPS 16.92 7.12 9.11 8.29 10.37 8.39 9.70 9.71%
DPS 6.50 6.50 0.00 0.00 0.00 0.00 0.06 118.25%
NAPS 1.88 1.71 1.67 1.62 1.57 1.57 1.55 3.26%
Adjusted Per Share Value based on latest NOSH - 132,857
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 119.33 103.89 100.14 94.56 80.75 70.18 68.79 9.61%
EPS 15.94 6.68 8.54 7.77 7.84 5.90 6.62 15.76%
DPS 6.12 6.10 0.00 0.00 0.00 0.00 0.04 131.17%
NAPS 1.7708 1.6041 1.5662 1.5193 1.1874 1.0811 1.0578 8.96%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.32 1.55 1.26 1.06 0.94 1.12 1.04 -
P/RPS 1.83 1.40 1.18 1.05 0.88 1.10 1.03 10.04%
P/EPS 13.71 21.77 13.83 12.79 9.06 13.07 10.72 4.18%
EY 7.29 4.59 7.23 7.82 11.03 7.65 9.33 -4.02%
DY 2.80 4.19 0.00 0.00 0.00 0.00 0.06 89.68%
P/NAPS 1.23 0.91 0.75 0.65 0.60 0.71 0.67 10.65%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 27/11/14 12/11/13 14/11/12 30/11/11 22/11/10 16/11/09 -
Price 2.48 1.42 1.30 1.08 0.95 1.14 1.06 -
P/RPS 1.96 1.28 1.22 1.07 0.89 1.12 1.05 10.95%
P/EPS 14.66 19.94 14.27 13.03 9.16 13.31 10.93 5.01%
EY 6.82 5.01 7.01 7.68 10.92 7.52 9.15 -4.77%
DY 2.62 4.58 0.00 0.00 0.00 0.00 0.06 87.60%
P/NAPS 1.32 0.83 0.78 0.67 0.61 0.73 0.68 11.68%

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