[YSPSAH] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -10.78%
YoY--%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 27,774 24,749 20,836 18,493 0 -
PBT 5,274 4,011 4,005 3,083 0 -
Tax -1,227 -1,258 -822 -907 0 -
NP 4,047 2,753 3,183 2,176 0 -
-
NP to SH 4,047 2,753 3,183 2,176 0 -
-
Tax Rate 23.27% 31.36% 20.52% 29.42% - -
Total Cost 23,727 21,996 17,653 16,317 0 -
-
Net Worth 98,512 87,732 79,026 64,578 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - 3,292 - - -
Div Payout % - - 103.45% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 98,512 87,732 79,026 64,578 0 -
NOSH 66,562 60,505 54,879 46,795 0 -
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 14.57% 11.12% 15.28% 11.77% 0.00% -
ROE 4.11% 3.14% 4.03% 3.37% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 41.73 40.90 37.97 39.52 0.00 -
EPS 6.08 4.55 5.80 4.65 0.00 -
DPS 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.48 1.45 1.44 1.38 0.00 -
Adjusted Per Share Value based on latest NOSH - 46,795
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 19.58 17.45 14.69 13.04 0.00 -
EPS 2.85 1.94 2.24 1.53 0.00 -
DPS 0.00 0.00 2.32 0.00 0.00 -
NAPS 0.6945 0.6185 0.5571 0.4553 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 29/12/06 30/12/05 31/12/04 - - -
Price 1.05 1.37 1.69 0.00 0.00 -
P/RPS 2.52 3.35 4.45 0.00 0.00 -
P/EPS 17.27 30.11 29.14 0.00 0.00 -
EY 5.79 3.32 3.43 0.00 0.00 -
DY 0.00 0.00 3.55 0.00 0.00 -
P/NAPS 0.71 0.94 1.17 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 28/02/07 13/03/06 17/02/05 26/02/04 - -
Price 1.07 1.42 1.62 2.35 0.00 -
P/RPS 2.56 3.47 4.27 5.95 0.00 -
P/EPS 17.60 31.21 27.93 50.54 0.00 -
EY 5.68 3.20 3.58 1.98 0.00 -
DY 0.00 0.00 3.70 0.00 0.00 -
P/NAPS 0.72 0.98 1.13 1.70 0.00 -

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