[YSPSAH] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 12.58%
YoY- 37.37%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 214,623 192,966 187,432 170,392 150,044 131,350 128,261 8.95%
PBT 33,619 21,153 19,703 22,717 16,847 15,567 16,941 12.09%
Tax -10,387 -5,929 -6,365 -4,971 -3,602 -3,843 -5,724 10.43%
NP 23,232 15,224 13,338 17,746 13,245 11,724 11,217 12.89%
-
NP to SH 22,841 14,658 13,156 17,651 12,849 11,516 11,198 12.60%
-
Tax Rate 30.90% 28.03% 32.30% 21.88% 21.38% 24.69% 33.79% -
Total Cost 191,391 177,742 174,094 152,646 136,799 119,626 117,044 8.53%
-
Net Worth 239,673 224,933 218,293 214,446 169,026 97,543 69,011 23.04%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 8,654 8,702 - - 5,913 5,802 - -
Div Payout % 37.89% 59.37% - - 46.02% 50.39% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 239,673 224,933 218,293 214,446 169,026 97,543 69,011 23.04%
NOSH 133,151 133,888 133,106 133,196 98,846 97,543 69,011 11.57%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 10.82% 7.89% 7.12% 10.41% 8.83% 8.93% 8.75% -
ROE 9.53% 6.52% 6.03% 8.23% 7.60% 11.81% 16.23% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 161.19 144.12 140.81 127.93 151.80 134.66 185.85 -2.34%
EPS 17.15 10.95 9.88 13.25 13.00 11.81 16.23 0.92%
DPS 6.50 6.50 0.00 0.00 6.00 6.00 0.00 -
NAPS 1.80 1.68 1.64 1.61 1.71 1.00 1.00 10.28%
Adjusted Per Share Value based on latest NOSH - 133,196
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 151.31 136.04 132.14 120.13 105.78 92.60 90.42 8.95%
EPS 16.10 10.33 9.27 12.44 9.06 8.12 7.89 12.61%
DPS 6.10 6.14 0.00 0.00 4.17 4.09 0.00 -
NAPS 1.6897 1.5858 1.539 1.5118 1.1916 0.6877 0.4865 23.04%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.62 1.70 1.29 1.09 1.11 1.21 1.12 -
P/RPS 1.63 1.18 0.92 0.85 0.73 0.90 0.60 18.11%
P/EPS 15.27 15.53 13.05 8.23 8.54 10.25 6.90 14.14%
EY 6.55 6.44 7.66 12.16 11.71 9.76 14.49 -12.38%
DY 2.48 3.82 0.00 0.00 5.41 4.96 0.00 -
P/NAPS 1.46 1.01 0.79 0.68 0.65 1.21 1.12 4.51%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 18/08/15 29/08/14 20/08/13 15/08/12 22/08/11 04/08/10 19/08/09 -
Price 2.33 1.68 1.38 1.03 0.97 1.17 1.07 -
P/RPS 1.45 1.17 0.98 0.81 0.64 0.87 0.58 16.49%
P/EPS 13.58 15.35 13.96 7.77 7.46 9.91 6.59 12.80%
EY 7.36 6.52 7.16 12.87 13.40 10.09 15.16 -11.34%
DY 2.79 3.87 0.00 0.00 6.19 5.13 0.00 -
P/NAPS 1.29 1.00 0.84 0.64 0.57 1.17 1.07 3.16%

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