[YSPSAH] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 42.59%
YoY- -1.51%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 45,551 39,573 36,139 34,747 33,898 27,229 23,274 11.83%
PBT 4,696 5,925 4,026 4,589 4,923 3,682 2,984 7.84%
Tax -2,045 -914 -1,076 -1,132 -1,491 -672 -899 14.66%
NP 2,651 5,011 2,950 3,457 3,432 3,010 2,085 4.08%
-
NP to SH 2,604 4,972 2,908 3,385 3,437 2,980 2,085 3.77%
-
Tax Rate 43.55% 15.43% 26.73% 24.67% 30.29% 18.25% 30.13% -
Total Cost 42,900 34,562 33,189 31,290 30,466 24,219 21,189 12.46%
-
Net Worth 215,228 188,097 154,764 150,336 121,386 104,666 94,591 14.67%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 40 - -
Div Payout % - - - - - 1.34% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 215,228 188,097 154,764 150,336 121,386 104,666 94,591 14.67%
NOSH 132,857 119,807 98,576 96,991 68,194 66,666 66,613 12.18%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.82% 12.66% 8.16% 9.95% 10.12% 11.05% 8.96% -
ROE 1.21% 2.64% 1.88% 2.25% 2.83% 2.85% 2.20% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 34.29 33.03 36.66 35.82 49.71 40.84 34.94 -0.31%
EPS 1.96 4.15 2.95 3.49 5.04 4.47 3.13 -7.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.06 0.00 -
NAPS 1.62 1.57 1.57 1.55 1.78 1.57 1.42 2.21%
Adjusted Per Share Value based on latest NOSH - 96,991
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 32.11 27.90 25.48 24.50 23.90 19.20 16.41 11.82%
EPS 1.84 3.51 2.05 2.39 2.42 2.10 1.47 3.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.03 0.00 -
NAPS 1.5174 1.3261 1.0911 1.0599 0.8558 0.7379 0.6669 14.67%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.06 0.94 1.12 1.04 1.05 1.43 1.11 -
P/RPS 3.09 2.85 3.06 2.90 2.11 3.50 3.18 -0.47%
P/EPS 54.08 22.65 37.97 29.80 20.83 31.99 35.46 7.28%
EY 1.85 4.41 2.63 3.36 4.80 3.13 2.82 -6.77%
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 0.65 0.60 0.71 0.67 0.59 0.91 0.78 -2.99%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 14/11/12 30/11/11 22/11/10 16/11/09 29/10/08 19/11/07 14/11/06 -
Price 1.08 0.95 1.14 1.06 0.76 1.18 1.12 -
P/RPS 3.15 2.88 3.11 2.96 1.53 2.89 3.21 -0.31%
P/EPS 55.10 22.89 38.64 30.37 15.08 26.40 35.78 7.45%
EY 1.81 4.37 2.59 3.29 6.63 3.79 2.79 -6.95%
DY 0.00 0.00 0.00 0.00 0.00 0.05 0.00 -
P/NAPS 0.67 0.61 0.73 0.68 0.43 0.75 0.79 -2.70%

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