[YSPSAH] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
11-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 34.42%
YoY--%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 100,402 89,673 78,387 71,861 0 -
PBT 17,052 13,252 16,329 11,788 0 -
Tax -3,796 -2,961 -3,344 -5,293 0 -
NP 13,256 10,291 12,985 6,495 0 -
-
NP to SH 13,242 10,291 12,985 8,935 0 -
-
Tax Rate 22.26% 22.34% 20.48% 44.90% - -
Total Cost 87,146 79,382 65,402 65,366 0 -
-
Net Worth 105,869 101,783 81,949 78,259 0 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 39 - 6,559 - - -
Div Payout % 0.30% - 50.52% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 105,869 101,783 81,949 78,259 0 -
NOSH 66,584 66,525 54,999 54,346 0 -
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 13.20% 11.48% 16.57% 9.04% 0.00% -
ROE 12.51% 10.11% 15.85% 11.42% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 150.79 134.80 142.52 132.23 0.00 -
EPS 19.89 15.47 23.61 16.44 0.00 -
DPS 0.06 0.00 12.00 0.00 0.00 -
NAPS 1.59 1.53 1.49 1.44 0.00 -
Adjusted Per Share Value based on latest NOSH - 54,346
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 70.78 63.22 55.26 50.66 0.00 -
EPS 9.34 7.26 9.15 6.30 0.00 -
DPS 0.03 0.00 4.62 0.00 0.00 -
NAPS 0.7464 0.7176 0.5777 0.5517 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 1.40 1.34 1.43 2.09 0.00 -
P/RPS 0.93 0.99 1.00 1.58 0.00 -
P/EPS 7.04 8.66 6.06 12.71 0.00 -
EY 14.21 11.54 16.51 7.87 0.00 -
DY 0.04 0.00 8.39 0.00 0.00 -
P/NAPS 0.88 0.88 0.96 1.45 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 21/08/07 30/08/06 23/08/05 11/08/04 - -
Price 1.16 1.12 1.31 2.02 0.00 -
P/RPS 0.77 0.83 0.92 1.53 0.00 -
P/EPS 5.83 7.24 5.55 12.29 0.00 -
EY 17.14 13.81 18.02 8.14 0.00 -
DY 0.05 0.00 9.16 0.00 0.00 -
P/NAPS 0.73 0.73 0.88 1.40 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