[YSPSAH] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
28-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -16.33%
YoY- 206.52%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 104,357 90,569 82,467 72,617 17,542 56.12%
PBT 17,750 12,840 17,854 10,657 3,002 55.88%
Tax -3,569 -3,490 -2,823 -3,181 -3,003 4.40%
NP 14,181 9,350 15,031 7,476 -1 -
-
NP to SH 14,137 9,350 15,031 7,476 2,439 55.11%
-
Tax Rate 20.11% 27.18% 15.81% 29.85% 100.03% -
Total Cost 90,176 81,219 67,436 65,141 17,543 50.53%
-
Net Worth 104,666 94,591 60,520 75,677 63,544 13.27%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 79 - - 3,266 - -
Div Payout % 0.57% - - 43.70% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 104,666 94,591 60,520 75,677 63,544 13.27%
NOSH 66,666 66,613 60,520 54,444 46,724 9.28%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 13.59% 10.32% 18.23% 10.30% -0.01% -
ROE 13.51% 9.88% 24.84% 9.88% 3.84% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 156.54 135.96 136.26 133.38 37.54 42.86%
EPS 21.21 14.04 24.84 13.73 5.22 41.94%
DPS 0.12 0.00 0.00 6.00 0.00 -
NAPS 1.57 1.42 1.00 1.39 1.36 3.65%
Adjusted Per Share Value based on latest NOSH - 54,444
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 73.57 63.85 58.14 51.19 12.37 56.11%
EPS 9.97 6.59 10.60 5.27 1.72 55.11%
DPS 0.06 0.00 0.00 2.30 0.00 -
NAPS 0.7379 0.6669 0.4267 0.5335 0.448 13.27%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 - -
Price 1.43 1.11 1.35 1.98 0.00 -
P/RPS 0.91 0.82 0.99 1.48 0.00 -
P/EPS 6.74 7.91 5.44 14.42 0.00 -
EY 14.83 12.65 18.40 6.94 0.00 -
DY 0.08 0.00 0.00 3.03 0.00 -
P/NAPS 0.91 0.78 1.35 1.42 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 19/11/07 14/11/06 13/12/05 28/10/04 - -
Price 1.18 1.12 1.30 1.90 0.00 -
P/RPS 0.75 0.82 0.95 1.42 0.00 -
P/EPS 5.56 7.98 5.23 13.84 0.00 -
EY 17.97 12.53 19.10 7.23 0.00 -
DY 0.10 0.00 0.00 3.16 0.00 -
P/NAPS 0.75 0.79 1.30 1.37 0.00 -

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