[YSPSAH] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -2.83%
YoY- 11.58%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 192,966 187,432 170,392 150,044 131,350 128,261 114,566 9.07%
PBT 21,153 19,703 22,717 16,847 15,567 16,941 16,622 4.09%
Tax -5,929 -6,365 -4,971 -3,602 -3,843 -5,724 -4,919 3.15%
NP 15,224 13,338 17,746 13,245 11,724 11,217 11,703 4.47%
-
NP to SH 14,658 13,156 17,651 12,849 11,516 11,198 11,718 3.79%
-
Tax Rate 28.03% 32.30% 21.88% 21.38% 24.69% 33.79% 29.59% -
Total Cost 177,742 174,094 152,646 136,799 119,626 117,044 102,863 9.53%
-
Net Worth 224,933 218,293 214,446 169,026 97,543 69,011 120,943 10.88%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 8,702 - - 5,913 5,802 - 40 145.14%
Div Payout % 59.37% - - 46.02% 50.39% - 0.35% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 224,933 218,293 214,446 169,026 97,543 69,011 120,943 10.88%
NOSH 133,888 133,106 133,196 98,846 97,543 69,011 67,946 11.96%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 7.89% 7.12% 10.41% 8.83% 8.93% 8.75% 10.22% -
ROE 6.52% 6.03% 8.23% 7.60% 11.81% 16.23% 9.69% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 144.12 140.81 127.93 151.80 134.66 185.85 168.61 -2.58%
EPS 10.95 9.88 13.25 13.00 11.81 16.23 17.25 -7.29%
DPS 6.50 0.00 0.00 6.00 6.00 0.00 0.06 118.25%
NAPS 1.68 1.64 1.61 1.71 1.00 1.00 1.78 -0.95%
Adjusted Per Share Value based on latest NOSH - 98,846
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 136.04 132.14 120.13 105.78 92.60 90.42 80.77 9.07%
EPS 10.33 9.27 12.44 9.06 8.12 7.89 8.26 3.79%
DPS 6.14 0.00 0.00 4.17 4.09 0.00 0.03 142.66%
NAPS 1.5858 1.539 1.5118 1.1916 0.6877 0.4865 0.8526 10.89%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.70 1.29 1.09 1.11 1.21 1.12 1.12 -
P/RPS 1.18 0.92 0.85 0.73 0.90 0.60 0.66 10.16%
P/EPS 15.53 13.05 8.23 8.54 10.25 6.90 6.49 15.64%
EY 6.44 7.66 12.16 11.71 9.76 14.49 15.40 -13.51%
DY 3.82 0.00 0.00 5.41 4.96 0.00 0.05 105.92%
P/NAPS 1.01 0.79 0.68 0.65 1.21 1.12 0.63 8.18%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/14 20/08/13 15/08/12 22/08/11 04/08/10 19/08/09 29/08/08 -
Price 1.68 1.38 1.03 0.97 1.17 1.07 1.06 -
P/RPS 1.17 0.98 0.81 0.64 0.87 0.58 0.63 10.86%
P/EPS 15.35 13.96 7.77 7.46 9.91 6.59 6.15 16.45%
EY 6.52 7.16 12.87 13.40 10.09 15.16 16.27 -14.13%
DY 3.87 0.00 0.00 6.19 5.13 0.00 0.06 100.19%
P/NAPS 1.00 0.84 0.64 0.57 1.17 1.07 0.60 8.88%

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