[YSPSAH] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
12-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -48.94%
YoY- 12.28%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 42,236 38,941 33,200 31,535 28,754 27,774 24,749 9.31%
PBT 5,228 5,308 3,376 3,880 3,394 5,274 4,011 4.51%
Tax -880 -1,381 -680 -2,160 -1,850 -1,227 -1,258 -5.77%
NP 4,348 3,927 2,696 1,720 1,544 4,047 2,753 7.91%
-
NP to SH 4,255 3,788 2,670 1,755 1,563 4,047 2,753 7.52%
-
Tax Rate 16.83% 26.02% 20.14% 55.67% 54.51% 23.27% 31.36% -
Total Cost 37,888 35,014 30,504 29,815 27,210 23,727 21,996 9.48%
-
Net Worth 212,749 98,553 96,714 68,287 112,811 98,512 87,732 15.90%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - 5,913 5,802 - - - - -
Div Payout % - 156.10% 217.34% - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 212,749 98,553 96,714 68,287 112,811 98,512 87,732 15.90%
NOSH 132,968 98,553 96,714 68,287 66,752 66,562 60,505 14.01%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 10.29% 10.08% 8.12% 5.45% 5.37% 14.57% 11.12% -
ROE 2.00% 3.84% 2.76% 2.57% 1.39% 4.11% 3.14% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 31.76 39.51 34.33 46.18 43.08 41.73 40.90 -4.12%
EPS 3.20 3.76 3.19 1.83 2.34 6.08 4.55 -5.69%
DPS 0.00 6.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.00 1.00 1.00 1.69 1.48 1.45 1.65%
Adjusted Per Share Value based on latest NOSH - 68,287
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 29.78 27.45 23.41 22.23 20.27 19.58 17.45 9.31%
EPS 3.00 2.67 1.88 1.24 1.10 2.85 1.94 7.53%
DPS 0.00 4.17 4.09 0.00 0.00 0.00 0.00 -
NAPS 1.4999 0.6948 0.6818 0.4814 0.7953 0.6945 0.6185 15.90%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.00 1.09 1.03 0.92 1.20 1.05 1.37 -
P/RPS 3.15 2.76 3.00 1.99 2.79 2.52 3.35 -1.02%
P/EPS 31.25 28.36 37.31 35.80 51.25 17.27 30.11 0.62%
EY 3.20 3.53 2.68 2.79 1.95 5.79 3.32 -0.61%
DY 0.00 5.50 5.83 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.09 1.03 0.92 0.71 0.71 0.94 -6.44%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 25/02/11 10/02/10 12/02/09 30/01/08 28/02/07 13/03/06 -
Price 1.03 1.10 1.04 1.00 1.15 1.07 1.42 -
P/RPS 3.24 2.78 3.03 2.17 2.67 2.56 3.47 -1.13%
P/EPS 32.19 28.62 37.67 38.91 49.11 17.60 31.21 0.51%
EY 3.11 3.49 2.65 2.57 2.04 5.68 3.20 -0.47%
DY 0.00 5.45 5.77 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.10 1.04 1.00 0.68 0.72 0.98 -6.85%

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