[YSPSAH] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -70.63%
YoY- -6.87%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 43,276 36,640 30,224 31,139 28,515 23,685 20,419 13.32%
PBT 5,653 4,604 3,481 4,874 4,986 3,881 2,579 13.96%
Tax -1,813 -894 -872 -1,246 -1,096 -851 -728 16.40%
NP 3,840 3,710 2,609 3,628 3,890 3,030 1,851 12.92%
-
NP to SH 3,882 3,583 2,517 3,632 3,900 3,055 1,851 13.12%
-
Tax Rate 32.07% 19.42% 25.05% 25.56% 21.98% 21.93% 28.23% -
Total Cost 39,436 32,930 27,615 27,511 24,625 20,655 18,568 13.36%
-
Net Worth 216,700 172,734 153,546 127,741 118,017 101,833 89,525 15.85%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 216,700 172,734 153,546 127,741 118,017 101,833 89,525 15.85%
NOSH 132,945 98,705 97,181 69,049 67,826 66,557 60,490 14.01%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 8.87% 10.13% 8.63% 11.65% 13.64% 12.79% 9.07% -
ROE 1.79% 2.07% 1.64% 2.84% 3.30% 3.00% 2.07% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 32.55 37.12 31.10 45.10 42.04 35.59 33.76 -0.60%
EPS 2.92 3.63 2.59 5.26 5.75 4.59 3.06 -0.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.75 1.58 1.85 1.74 1.53 1.48 1.62%
Adjusted Per Share Value based on latest NOSH - 69,049
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 30.51 25.83 21.31 21.95 20.10 16.70 14.40 13.31%
EPS 2.74 2.53 1.77 2.56 2.75 2.15 1.30 13.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5277 1.2178 1.0825 0.9006 0.832 0.7179 0.6312 15.85%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.02 1.07 1.17 0.86 1.17 1.03 1.44 -
P/RPS 3.13 2.88 3.76 1.91 2.78 2.89 4.27 -5.04%
P/EPS 34.93 29.48 45.17 16.35 20.35 22.44 47.06 -4.84%
EY 2.86 3.39 2.21 6.12 4.91 4.46 2.12 5.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.61 0.74 0.46 0.67 0.67 0.97 -6.93%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 25/05/11 14/05/10 19/05/09 14/05/08 10/05/07 26/05/06 -
Price 1.02 1.11 1.19 0.94 1.16 1.08 1.33 -
P/RPS 3.13 2.99 3.83 2.08 2.76 3.03 3.94 -3.75%
P/EPS 34.93 30.58 45.95 17.87 20.17 23.53 43.46 -3.57%
EY 2.86 3.27 2.18 5.60 4.96 4.25 2.30 3.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.75 0.51 0.67 0.71 0.90 -5.76%

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