[YSPSAH] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -26.51%
YoY- 42.93%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 36,139 34,747 33,898 27,229 23,274 22,378 18,298 12.00%
PBT 4,026 4,589 4,923 3,682 2,984 3,396 1,871 13.61%
Tax -1,076 -1,132 -1,491 -672 -899 -370 -891 3.19%
NP 2,950 3,457 3,432 3,010 2,085 3,026 980 20.15%
-
NP to SH 2,908 3,385 3,437 2,980 2,085 3,026 980 19.86%
-
Tax Rate 26.73% 24.67% 30.29% 18.25% 30.13% 10.90% 47.62% -
Total Cost 33,189 31,290 30,466 24,219 21,189 19,352 17,318 11.44%
-
Net Worth 154,764 150,336 121,386 104,666 94,591 60,520 75,677 12.65%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - 40 - - 3,266 -
Div Payout % - - - 1.34% - - 333.33% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 154,764 150,336 121,386 104,666 94,591 60,520 75,677 12.65%
NOSH 98,576 96,991 68,194 66,666 66,613 60,520 54,444 10.39%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 8.16% 9.95% 10.12% 11.05% 8.96% 13.52% 5.36% -
ROE 1.88% 2.25% 2.83% 2.85% 2.20% 5.00% 1.29% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 36.66 35.82 49.71 40.84 34.94 36.98 33.61 1.45%
EPS 2.95 3.49 5.04 4.47 3.13 4.55 1.80 8.57%
DPS 0.00 0.00 0.00 0.06 0.00 0.00 6.00 -
NAPS 1.57 1.55 1.78 1.57 1.42 1.00 1.39 2.04%
Adjusted Per Share Value based on latest NOSH - 66,666
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 25.48 24.50 23.90 19.20 16.41 15.78 12.90 12.00%
EPS 2.05 2.39 2.42 2.10 1.47 2.13 0.69 19.88%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 2.30 -
NAPS 1.0911 1.0599 0.8558 0.7379 0.6669 0.4267 0.5335 12.65%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.12 1.04 1.05 1.43 1.11 1.35 1.98 -
P/RPS 3.06 2.90 2.11 3.50 3.18 3.65 5.89 -10.33%
P/EPS 37.97 29.80 20.83 31.99 35.46 27.00 110.00 -16.23%
EY 2.63 3.36 4.80 3.13 2.82 3.70 0.91 19.33%
DY 0.00 0.00 0.00 0.04 0.00 0.00 3.03 -
P/NAPS 0.71 0.67 0.59 0.91 0.78 1.35 1.42 -10.90%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 16/11/09 29/10/08 19/11/07 14/11/06 13/12/05 28/10/04 -
Price 1.14 1.06 0.76 1.18 1.12 1.30 1.90 -
P/RPS 3.11 2.96 1.53 2.89 3.21 3.52 5.65 -9.46%
P/EPS 38.64 30.37 15.08 26.40 35.78 26.00 105.56 -15.41%
EY 2.59 3.29 6.63 3.79 2.79 3.85 0.95 18.18%
DY 0.00 0.00 0.00 0.05 0.00 0.00 3.16 -
P/NAPS 0.73 0.68 0.43 0.75 0.79 1.30 1.37 -9.95%

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