[YSPSAH] YoY Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -70.53%
YoY- 42.35%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 51,432 48,783 43,276 36,640 30,224 31,139 28,515 10.32%
PBT 7,983 6,097 5,653 4,604 3,481 4,874 4,986 8.15%
Tax -2,371 -1,533 -1,813 -894 -872 -1,246 -1,096 13.71%
NP 5,612 4,564 3,840 3,710 2,609 3,628 3,890 6.29%
-
NP to SH 5,455 4,438 3,882 3,583 2,517 3,632 3,900 5.74%
-
Tax Rate 29.70% 25.14% 32.07% 19.42% 25.05% 25.56% 21.98% -
Total Cost 45,820 44,219 39,436 32,930 27,615 27,511 24,625 10.89%
-
Net Worth 231,504 223,228 216,700 172,734 153,546 127,741 118,017 11.87%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 231,504 223,228 216,700 172,734 153,546 127,741 118,017 11.87%
NOSH 133,048 132,874 132,945 98,705 97,181 69,049 67,826 11.87%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 10.91% 9.36% 8.87% 10.13% 8.63% 11.65% 13.64% -
ROE 2.36% 1.99% 1.79% 2.07% 1.64% 2.84% 3.30% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 38.66 36.71 32.55 37.12 31.10 45.10 42.04 -1.38%
EPS 4.10 3.34 2.92 3.63 2.59 5.26 5.75 -5.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.68 1.63 1.75 1.58 1.85 1.74 0.00%
Adjusted Per Share Value based on latest NOSH - 98,705
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 36.26 34.39 30.51 25.83 21.31 21.95 20.10 10.32%
EPS 3.85 3.13 2.74 2.53 1.77 2.56 2.75 5.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6321 1.5738 1.5277 1.2178 1.0825 0.9006 0.832 11.87%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.41 1.02 1.02 1.07 1.17 0.86 1.17 -
P/RPS 3.65 2.78 3.13 2.88 3.76 1.91 2.78 4.64%
P/EPS 34.39 30.54 34.93 29.48 45.17 16.35 20.35 9.13%
EY 2.91 3.27 2.86 3.39 2.21 6.12 4.91 -8.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.61 0.63 0.61 0.74 0.46 0.67 3.21%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 20/05/14 16/05/13 25/05/12 25/05/11 14/05/10 19/05/09 14/05/08 -
Price 1.70 1.10 1.02 1.11 1.19 0.94 1.16 -
P/RPS 4.40 3.00 3.13 2.99 3.83 2.08 2.76 8.07%
P/EPS 41.46 32.93 34.93 30.58 45.95 17.87 20.17 12.75%
EY 2.41 3.04 2.86 3.27 2.18 5.60 4.96 -11.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.65 0.63 0.63 0.75 0.51 0.67 6.53%

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