[YSPSAH] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 89.22%
YoY--%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 93,594 86,380 74,960 36,035 37.41%
PBT 14,103 17,860 11,579 6,085 32.30%
Tax -3,459 -3,259 -3,096 -3,910 -3.99%
NP 10,644 14,601 8,483 2,175 69.69%
-
NP to SH 10,644 14,601 8,483 4,615 32.08%
-
Tax Rate 24.53% 18.25% 26.74% 64.26% -
Total Cost 82,950 71,779 66,477 33,860 34.76%
-
Net Worth 98,512 60,505 79,026 64,578 15.10%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 6,559 - -
Div Payout % - - 77.32% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 98,512 60,505 79,026 64,578 15.10%
NOSH 66,562 60,505 54,879 46,795 12.45%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 11.37% 16.90% 11.32% 6.04% -
ROE 10.80% 24.13% 10.73% 7.15% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 140.61 142.76 136.59 77.00 22.20%
EPS 15.99 24.13 15.46 9.86 17.46%
DPS 0.00 0.00 12.00 0.00 -
NAPS 1.48 1.00 1.44 1.38 2.35%
Adjusted Per Share Value based on latest NOSH - 46,795
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 65.98 60.90 52.85 25.40 37.42%
EPS 7.50 10.29 5.98 3.25 32.11%
DPS 0.00 0.00 4.62 0.00 -
NAPS 0.6945 0.4266 0.5571 0.4553 15.09%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 29/12/06 30/12/05 31/12/04 - -
Price 1.05 1.37 1.69 0.00 -
P/RPS 0.75 0.96 1.24 0.00 -
P/EPS 6.57 5.68 10.93 0.00 -
EY 15.23 17.61 9.15 0.00 -
DY 0.00 0.00 7.10 0.00 -
P/NAPS 0.71 1.37 1.17 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 28/02/07 13/03/06 17/02/05 - -
Price 1.07 1.42 1.62 0.00 -
P/RPS 0.76 0.99 1.19 0.00 -
P/EPS 6.69 5.88 10.48 0.00 -
EY 14.94 16.99 9.54 0.00 -
DY 0.00 0.00 7.41 0.00 -
P/NAPS 0.72 1.42 1.13 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