[YSPSAH] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -7.45%
YoY- -4.44%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 170,392 150,044 131,350 128,261 114,566 100,402 89,673 11.28%
PBT 22,717 16,847 15,567 16,941 16,622 17,052 13,252 9.38%
Tax -4,971 -3,602 -3,843 -5,724 -4,919 -3,796 -2,961 9.01%
NP 17,746 13,245 11,724 11,217 11,703 13,256 10,291 9.49%
-
NP to SH 17,651 12,849 11,516 11,198 11,718 13,242 10,291 9.39%
-
Tax Rate 21.88% 21.38% 24.69% 33.79% 29.59% 22.26% 22.34% -
Total Cost 152,646 136,799 119,626 117,044 102,863 87,146 79,382 11.50%
-
Net Worth 214,446 169,026 97,543 69,011 120,943 105,869 101,783 13.21%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 5,913 5,802 - 40 39 - -
Div Payout % - 46.02% 50.39% - 0.35% 0.30% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 214,446 169,026 97,543 69,011 120,943 105,869 101,783 13.21%
NOSH 133,196 98,846 97,543 69,011 67,946 66,584 66,525 12.25%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 10.41% 8.83% 8.93% 8.75% 10.22% 13.20% 11.48% -
ROE 8.23% 7.60% 11.81% 16.23% 9.69% 12.51% 10.11% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 127.93 151.80 134.66 185.85 168.61 150.79 134.80 -0.86%
EPS 13.25 13.00 11.81 16.23 17.25 19.89 15.47 -2.54%
DPS 0.00 6.00 6.00 0.00 0.06 0.06 0.00 -
NAPS 1.61 1.71 1.00 1.00 1.78 1.59 1.53 0.85%
Adjusted Per Share Value based on latest NOSH - 69,011
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 120.13 105.78 92.60 90.42 80.77 70.78 63.22 11.28%
EPS 12.44 9.06 8.12 7.89 8.26 9.34 7.26 9.38%
DPS 0.00 4.17 4.09 0.00 0.03 0.03 0.00 -
NAPS 1.5118 1.1916 0.6877 0.4865 0.8526 0.7464 0.7176 13.21%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.09 1.11 1.21 1.12 1.12 1.40 1.34 -
P/RPS 0.85 0.73 0.90 0.60 0.66 0.93 0.99 -2.50%
P/EPS 8.23 8.54 10.25 6.90 6.49 7.04 8.66 -0.84%
EY 12.16 11.71 9.76 14.49 15.40 14.21 11.54 0.87%
DY 0.00 5.41 4.96 0.00 0.05 0.04 0.00 -
P/NAPS 0.68 0.65 1.21 1.12 0.63 0.88 0.88 -4.20%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 22/08/11 04/08/10 19/08/09 29/08/08 21/08/07 30/08/06 -
Price 1.03 0.97 1.17 1.07 1.06 1.16 1.12 -
P/RPS 0.81 0.64 0.87 0.58 0.63 0.77 0.83 -0.40%
P/EPS 7.77 7.46 9.91 6.59 6.15 5.83 7.24 1.18%
EY 12.87 13.40 10.09 15.16 16.27 17.14 13.81 -1.16%
DY 0.00 6.19 5.13 0.00 0.06 0.05 0.00 -
P/NAPS 0.64 0.57 1.17 1.07 0.60 0.73 0.73 -2.16%

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