[YSPSAH] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -34.64%
YoY- -27.51%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 45,307 38,324 33,179 31,689 30,068 25,669 22,127 12.67%
PBT 5,911 2,909 4,121 3,264 4,560 4,913 3,266 10.38%
Tax -1,364 -251 -1,159 -827 -1,301 -819 -605 14.49%
NP 4,547 2,658 2,962 2,437 3,259 4,094 2,661 9.33%
-
NP to SH 4,542 2,570 2,944 2,374 3,275 4,055 2,661 9.31%
-
Tax Rate 23.08% 8.63% 28.12% 25.34% 28.53% 16.67% 18.52% -
Total Cost 40,760 35,666 30,217 29,252 26,809 21,575 19,466 13.09%
-
Net Worth 214,446 169,026 97,543 129,741 120,943 105,869 101,783 13.21%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - 41 40 39 - -
Div Payout % - - - 1.74% 1.24% 0.99% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 214,446 169,026 97,543 129,741 120,943 105,869 101,783 13.21%
NOSH 133,196 98,846 97,543 69,011 67,946 66,584 66,525 12.25%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 10.04% 6.94% 8.93% 7.69% 10.84% 15.95% 12.03% -
ROE 2.12% 1.52% 3.02% 1.83% 2.71% 3.83% 2.61% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 34.02 38.77 34.01 45.92 44.25 38.55 33.26 0.37%
EPS 3.41 2.60 3.02 3.44 4.82 6.09 4.00 -2.62%
DPS 0.00 0.00 0.00 0.06 0.06 0.06 0.00 -
NAPS 1.61 1.71 1.00 1.88 1.78 1.59 1.53 0.85%
Adjusted Per Share Value based on latest NOSH - 69,011
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 31.94 27.02 23.39 22.34 21.20 18.10 15.60 12.67%
EPS 3.20 1.81 2.08 1.67 2.31 2.86 1.88 9.26%
DPS 0.00 0.00 0.00 0.03 0.03 0.03 0.00 -
NAPS 1.5118 1.1916 0.6877 0.9147 0.8526 0.7464 0.7176 13.21%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.09 1.11 1.21 1.12 1.12 1.40 1.34 -
P/RPS 3.20 2.86 3.56 2.44 2.53 3.63 4.03 -3.76%
P/EPS 31.96 42.69 40.09 32.56 23.24 22.99 33.50 -0.78%
EY 3.13 2.34 2.49 3.07 4.30 4.35 2.99 0.76%
DY 0.00 0.00 0.00 0.05 0.05 0.04 0.00 -
P/NAPS 0.68 0.65 1.21 0.60 0.63 0.88 0.88 -4.20%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 22/08/11 04/08/10 19/08/09 29/08/08 21/08/07 30/08/06 -
Price 1.03 0.97 1.17 1.07 1.06 1.16 1.12 -
P/RPS 3.03 2.50 3.44 2.33 2.40 3.01 3.37 -1.75%
P/EPS 30.21 37.31 38.77 31.10 21.99 19.05 28.00 1.27%
EY 3.31 2.68 2.58 3.21 4.55 5.25 3.57 -1.25%
DY 0.00 0.00 0.00 0.06 0.06 0.05 0.00 -
P/NAPS 0.64 0.57 1.17 0.57 0.60 0.73 0.73 -2.16%

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