[YSPSAH] YoY Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
14-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -66.53%
YoY- 27.66%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 36,640 30,224 31,139 28,515 23,685 20,419 19,482 11.09%
PBT 4,604 3,481 4,874 4,986 3,881 2,579 2,789 8.70%
Tax -894 -872 -1,246 -1,096 -851 -728 -820 1.44%
NP 3,710 2,609 3,628 3,890 3,030 1,851 1,969 11.13%
-
NP to SH 3,583 2,517 3,632 3,900 3,055 1,851 1,969 10.48%
-
Tax Rate 19.42% 25.05% 25.56% 21.98% 21.93% 28.23% 29.40% -
Total Cost 32,930 27,615 27,511 24,625 20,655 18,568 17,513 11.09%
-
Net Worth 172,734 153,546 127,741 118,017 101,833 89,525 80,850 13.48%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 172,734 153,546 127,741 118,017 101,833 89,525 80,850 13.48%
NOSH 98,705 97,181 69,049 67,826 66,557 60,490 55,000 10.23%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 10.13% 8.63% 11.65% 13.64% 12.79% 9.07% 10.11% -
ROE 2.07% 1.64% 2.84% 3.30% 3.00% 2.07% 2.44% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 37.12 31.10 45.10 42.04 35.59 33.76 35.42 0.78%
EPS 3.63 2.59 5.26 5.75 4.59 3.06 3.58 0.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.58 1.85 1.74 1.53 1.48 1.47 2.94%
Adjusted Per Share Value based on latest NOSH - 67,826
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 25.83 21.31 21.95 20.10 16.70 14.40 13.73 11.10%
EPS 2.53 1.77 2.56 2.75 2.15 1.30 1.39 10.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2178 1.0825 0.9006 0.832 0.7179 0.6312 0.57 13.48%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.07 1.17 0.86 1.17 1.03 1.44 1.38 -
P/RPS 2.88 3.76 1.91 2.78 2.89 4.27 3.90 -4.92%
P/EPS 29.48 45.17 16.35 20.35 22.44 47.06 38.55 -4.37%
EY 3.39 2.21 6.12 4.91 4.46 2.12 2.59 4.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.74 0.46 0.67 0.67 0.97 0.94 -6.95%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 25/05/11 14/05/10 19/05/09 14/05/08 10/05/07 26/05/06 09/05/05 -
Price 1.11 1.19 0.94 1.16 1.08 1.33 1.45 -
P/RPS 2.99 3.83 2.08 2.76 3.03 3.94 4.09 -5.08%
P/EPS 30.58 45.95 17.87 20.17 23.53 43.46 40.50 -4.57%
EY 3.27 2.18 5.60 4.96 4.25 2.30 2.47 4.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.75 0.51 0.67 0.71 0.90 0.99 -7.25%

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