[YSPSAH] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 11.77%
YoY- 28.68%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 131,350 128,261 114,566 100,402 89,673 78,387 71,861 10.56%
PBT 15,567 16,941 16,622 17,052 13,252 16,329 11,788 4.74%
Tax -3,843 -5,724 -4,919 -3,796 -2,961 -3,344 -5,293 -5.19%
NP 11,724 11,217 11,703 13,256 10,291 12,985 6,495 10.33%
-
NP to SH 11,516 11,198 11,718 13,242 10,291 12,985 8,935 4.31%
-
Tax Rate 24.69% 33.79% 29.59% 22.26% 22.34% 20.48% 44.90% -
Total Cost 119,626 117,044 102,863 87,146 79,382 65,402 65,366 10.59%
-
Net Worth 97,543 69,011 120,943 105,869 101,783 81,949 78,259 3.73%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 5,802 - 40 39 - 6,559 - -
Div Payout % 50.39% - 0.35% 0.30% - 50.52% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 97,543 69,011 120,943 105,869 101,783 81,949 78,259 3.73%
NOSH 97,543 69,011 67,946 66,584 66,525 54,999 54,346 10.23%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 8.93% 8.75% 10.22% 13.20% 11.48% 16.57% 9.04% -
ROE 11.81% 16.23% 9.69% 12.51% 10.11% 15.85% 11.42% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 134.66 185.85 168.61 150.79 134.80 142.52 132.23 0.30%
EPS 11.81 16.23 17.25 19.89 15.47 23.61 16.44 -5.36%
DPS 6.00 0.00 0.06 0.06 0.00 12.00 0.00 -
NAPS 1.00 1.00 1.78 1.59 1.53 1.49 1.44 -5.89%
Adjusted Per Share Value based on latest NOSH - 66,584
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 92.60 90.42 80.77 70.78 63.22 55.26 50.66 10.57%
EPS 8.12 7.89 8.26 9.34 7.26 9.15 6.30 4.31%
DPS 4.09 0.00 0.03 0.03 0.00 4.62 0.00 -
NAPS 0.6877 0.4865 0.8526 0.7464 0.7176 0.5777 0.5517 3.73%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.21 1.12 1.12 1.40 1.34 1.43 2.09 -
P/RPS 0.90 0.60 0.66 0.93 0.99 1.00 1.58 -8.94%
P/EPS 10.25 6.90 6.49 7.04 8.66 6.06 12.71 -3.52%
EY 9.76 14.49 15.40 14.21 11.54 16.51 7.87 3.65%
DY 4.96 0.00 0.05 0.04 0.00 8.39 0.00 -
P/NAPS 1.21 1.12 0.63 0.88 0.88 0.96 1.45 -2.96%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 04/08/10 19/08/09 29/08/08 21/08/07 30/08/06 23/08/05 11/08/04 -
Price 1.17 1.07 1.06 1.16 1.12 1.31 2.02 -
P/RPS 0.87 0.58 0.63 0.77 0.83 0.92 1.53 -8.97%
P/EPS 9.91 6.59 6.15 5.83 7.24 5.55 12.29 -3.52%
EY 10.09 15.16 16.27 17.14 13.81 18.02 8.14 3.64%
DY 5.13 0.00 0.06 0.05 0.00 9.16 0.00 -
P/NAPS 1.17 1.07 0.60 0.73 0.73 0.88 1.40 -2.94%

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