[YSPSAH] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
04-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 5.21%
YoY- 2.84%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 187,432 170,392 150,044 131,350 128,261 114,566 100,402 10.95%
PBT 19,703 22,717 16,847 15,567 16,941 16,622 17,052 2.43%
Tax -6,365 -4,971 -3,602 -3,843 -5,724 -4,919 -3,796 8.98%
NP 13,338 17,746 13,245 11,724 11,217 11,703 13,256 0.10%
-
NP to SH 13,156 17,651 12,849 11,516 11,198 11,718 13,242 -0.10%
-
Tax Rate 32.30% 21.88% 21.38% 24.69% 33.79% 29.59% 22.26% -
Total Cost 174,094 152,646 136,799 119,626 117,044 102,863 87,146 12.21%
-
Net Worth 218,293 214,446 169,026 97,543 69,011 120,943 105,869 12.80%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - 5,913 5,802 - 40 39 -
Div Payout % - - 46.02% 50.39% - 0.35% 0.30% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 218,293 214,446 169,026 97,543 69,011 120,943 105,869 12.80%
NOSH 133,106 133,196 98,846 97,543 69,011 67,946 66,584 12.22%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 7.12% 10.41% 8.83% 8.93% 8.75% 10.22% 13.20% -
ROE 6.03% 8.23% 7.60% 11.81% 16.23% 9.69% 12.51% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 140.81 127.93 151.80 134.66 185.85 168.61 150.79 -1.13%
EPS 9.88 13.25 13.00 11.81 16.23 17.25 19.89 -10.99%
DPS 0.00 0.00 6.00 6.00 0.00 0.06 0.06 -
NAPS 1.64 1.61 1.71 1.00 1.00 1.78 1.59 0.51%
Adjusted Per Share Value based on latest NOSH - 97,543
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 132.14 120.13 105.78 92.60 90.42 80.77 70.78 10.95%
EPS 9.27 12.44 9.06 8.12 7.89 8.26 9.34 -0.12%
DPS 0.00 0.00 4.17 4.09 0.00 0.03 0.03 -
NAPS 1.539 1.5118 1.1916 0.6877 0.4865 0.8526 0.7464 12.80%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.29 1.09 1.11 1.21 1.12 1.12 1.40 -
P/RPS 0.92 0.85 0.73 0.90 0.60 0.66 0.93 -0.17%
P/EPS 13.05 8.23 8.54 10.25 6.90 6.49 7.04 10.82%
EY 7.66 12.16 11.71 9.76 14.49 15.40 14.21 -9.77%
DY 0.00 0.00 5.41 4.96 0.00 0.05 0.04 -
P/NAPS 0.79 0.68 0.65 1.21 1.12 0.63 0.88 -1.78%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 20/08/13 15/08/12 22/08/11 04/08/10 19/08/09 29/08/08 21/08/07 -
Price 1.38 1.03 0.97 1.17 1.07 1.06 1.16 -
P/RPS 0.98 0.81 0.64 0.87 0.58 0.63 0.77 4.09%
P/EPS 13.96 7.77 7.46 9.91 6.59 6.15 5.83 15.64%
EY 7.16 12.87 13.40 10.09 15.16 16.27 17.14 -13.52%
DY 0.00 0.00 6.19 5.13 0.00 0.06 0.05 -
P/NAPS 0.84 0.64 0.57 1.17 1.07 0.60 0.73 2.36%

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