[YSPSAH] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 94.1%
YoY- 47.0%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 33,200 31,535 28,754 27,774 24,749 20,836 18,493 10.23%
PBT 3,376 3,880 3,394 5,274 4,011 4,005 3,083 1.52%
Tax -680 -2,160 -1,850 -1,227 -1,258 -822 -907 -4.68%
NP 2,696 1,720 1,544 4,047 2,753 3,183 2,176 3.63%
-
NP to SH 2,670 1,755 1,563 4,047 2,753 3,183 2,176 3.46%
-
Tax Rate 20.14% 55.67% 54.51% 23.27% 31.36% 20.52% 29.42% -
Total Cost 30,504 29,815 27,210 23,727 21,996 17,653 16,317 10.98%
-
Net Worth 96,714 68,287 112,811 98,512 87,732 79,026 64,578 6.95%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 5,802 - - - - 3,292 - -
Div Payout % 217.34% - - - - 103.45% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 96,714 68,287 112,811 98,512 87,732 79,026 64,578 6.95%
NOSH 96,714 68,287 66,752 66,562 60,505 54,879 46,795 12.84%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 8.12% 5.45% 5.37% 14.57% 11.12% 15.28% 11.77% -
ROE 2.76% 2.57% 1.39% 4.11% 3.14% 4.03% 3.37% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 34.33 46.18 43.08 41.73 40.90 37.97 39.52 -2.31%
EPS 3.19 1.83 2.34 6.08 4.55 5.80 4.65 -6.08%
DPS 6.00 0.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 1.00 1.00 1.69 1.48 1.45 1.44 1.38 -5.22%
Adjusted Per Share Value based on latest NOSH - 66,562
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 23.41 22.23 20.27 19.58 17.45 14.69 13.04 10.23%
EPS 1.88 1.24 1.10 2.85 1.94 2.24 1.53 3.48%
DPS 4.09 0.00 0.00 0.00 0.00 2.32 0.00 -
NAPS 0.6818 0.4814 0.7953 0.6945 0.6185 0.5571 0.4553 6.95%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 - -
Price 1.03 0.92 1.20 1.05 1.37 1.69 0.00 -
P/RPS 3.00 1.99 2.79 2.52 3.35 4.45 0.00 -
P/EPS 37.31 35.80 51.25 17.27 30.11 29.14 0.00 -
EY 2.68 2.79 1.95 5.79 3.32 3.43 0.00 -
DY 5.83 0.00 0.00 0.00 0.00 3.55 0.00 -
P/NAPS 1.03 0.92 0.71 0.71 0.94 1.17 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 10/02/10 12/02/09 30/01/08 28/02/07 13/03/06 17/02/05 26/02/04 -
Price 1.04 1.00 1.15 1.07 1.42 1.62 2.35 -
P/RPS 3.03 2.17 2.67 2.56 3.47 4.27 5.95 -10.62%
P/EPS 37.67 38.91 49.11 17.60 31.21 27.93 50.54 -4.77%
EY 2.65 2.57 2.04 5.68 3.20 3.58 1.98 4.97%
DY 5.77 0.00 0.00 0.00 0.00 3.70 0.00 -
P/NAPS 1.04 1.00 0.68 0.72 0.98 1.13 1.70 -7.85%

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