[YSPSAH] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
29-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 4.95%
YoY- 15.34%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 39,573 36,139 34,747 33,898 27,229 23,274 22,378 9.96%
PBT 5,925 4,026 4,589 4,923 3,682 2,984 3,396 9.71%
Tax -914 -1,076 -1,132 -1,491 -672 -899 -370 16.25%
NP 5,011 2,950 3,457 3,432 3,010 2,085 3,026 8.76%
-
NP to SH 4,972 2,908 3,385 3,437 2,980 2,085 3,026 8.62%
-
Tax Rate 15.43% 26.73% 24.67% 30.29% 18.25% 30.13% 10.90% -
Total Cost 34,562 33,189 31,290 30,466 24,219 21,189 19,352 10.14%
-
Net Worth 188,097 154,764 150,336 121,386 104,666 94,591 60,520 20.79%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - 40 - - -
Div Payout % - - - - 1.34% - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 188,097 154,764 150,336 121,386 104,666 94,591 60,520 20.79%
NOSH 119,807 98,576 96,991 68,194 66,666 66,613 60,520 12.04%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 12.66% 8.16% 9.95% 10.12% 11.05% 8.96% 13.52% -
ROE 2.64% 1.88% 2.25% 2.83% 2.85% 2.20% 5.00% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 33.03 36.66 35.82 49.71 40.84 34.94 36.98 -1.86%
EPS 4.15 2.95 3.49 5.04 4.47 3.13 4.55 -1.52%
DPS 0.00 0.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 1.57 1.57 1.55 1.78 1.57 1.42 1.00 7.80%
Adjusted Per Share Value based on latest NOSH - 68,194
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 27.90 25.48 24.50 23.90 19.20 16.41 15.78 9.95%
EPS 3.51 2.05 2.39 2.42 2.10 1.47 2.13 8.67%
DPS 0.00 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 1.3261 1.0911 1.0599 0.8558 0.7379 0.6669 0.4267 20.79%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.94 1.12 1.04 1.05 1.43 1.11 1.35 -
P/RPS 2.85 3.06 2.90 2.11 3.50 3.18 3.65 -4.03%
P/EPS 22.65 37.97 29.80 20.83 31.99 35.46 27.00 -2.88%
EY 4.41 2.63 3.36 4.80 3.13 2.82 3.70 2.96%
DY 0.00 0.00 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 0.60 0.71 0.67 0.59 0.91 0.78 1.35 -12.63%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/11/11 22/11/10 16/11/09 29/10/08 19/11/07 14/11/06 13/12/05 -
Price 0.95 1.14 1.06 0.76 1.18 1.12 1.30 -
P/RPS 2.88 3.11 2.96 1.53 2.89 3.21 3.52 -3.28%
P/EPS 22.89 38.64 30.37 15.08 26.40 35.78 26.00 -2.09%
EY 4.37 2.59 3.29 6.63 3.79 2.79 3.85 2.13%
DY 0.00 0.00 0.00 0.00 0.05 0.00 0.00 -
P/NAPS 0.61 0.73 0.68 0.43 0.75 0.79 1.30 -11.84%

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