[YSPSAH] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -2.17%
YoY- -3.19%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 163,409 144,899 129,860 126,640 110,167 96,860 87,317 10.99%
PBT 19,715 18,059 14,710 18,237 16,975 15,405 17,650 1.85%
Tax -3,858 -4,510 -3,511 -6,198 -4,437 -3,582 -3,167 3.34%
NP 15,857 13,549 11,199 12,039 12,538 11,823 14,483 1.52%
-
NP to SH 15,679 13,223 10,946 12,099 12,498 11,848 14,483 1.33%
-
Tax Rate 19.57% 24.97% 23.87% 33.99% 26.14% 23.25% 17.94% -
Total Cost 147,552 131,350 118,661 114,601 97,629 85,037 72,834 12.47%
-
Net Worth 216,700 172,734 153,546 69,049 118,017 101,833 60,490 23.67%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - 5,802 40 39 - - -
Div Payout % - - 53.01% 0.34% 0.32% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 216,700 172,734 153,546 69,049 118,017 101,833 60,490 23.67%
NOSH 132,945 98,705 97,181 69,049 67,826 66,557 60,490 14.01%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 9.70% 9.35% 8.62% 9.51% 11.38% 12.21% 16.59% -
ROE 7.24% 7.66% 7.13% 17.52% 10.59% 11.63% 23.94% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 122.91 146.80 133.63 183.40 162.43 145.53 144.35 -2.64%
EPS 11.79 13.40 11.26 17.52 18.43 17.80 23.94 -11.12%
DPS 0.00 0.00 5.97 0.06 0.06 0.00 0.00 -
NAPS 1.63 1.75 1.58 1.00 1.74 1.53 1.00 8.47%
Adjusted Per Share Value based on latest NOSH - 69,049
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 115.20 102.15 91.55 89.28 77.67 68.29 61.56 10.99%
EPS 11.05 9.32 7.72 8.53 8.81 8.35 10.21 1.32%
DPS 0.00 0.00 4.09 0.03 0.03 0.00 0.00 -
NAPS 1.5277 1.2178 1.0825 0.4868 0.832 0.7179 0.4265 23.67%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.02 1.07 1.17 0.86 1.17 1.03 1.44 -
P/RPS 0.83 0.73 0.88 0.47 0.72 0.71 1.00 -3.05%
P/EPS 8.65 7.99 10.39 4.91 6.35 5.79 6.01 6.25%
EY 11.56 12.52 9.63 20.37 15.75 17.28 16.63 -5.87%
DY 0.00 0.00 5.10 0.07 0.05 0.00 0.00 -
P/NAPS 0.63 0.61 0.74 0.86 0.67 0.67 1.44 -12.85%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 25/05/11 14/05/10 19/05/09 14/05/08 10/05/07 26/05/06 -
Price 1.02 1.11 1.19 0.94 1.16 1.08 1.33 -
P/RPS 0.83 0.76 0.89 0.51 0.71 0.74 0.92 -1.69%
P/EPS 8.65 8.29 10.57 5.36 6.30 6.07 5.55 7.66%
EY 11.56 12.07 9.47 18.64 15.88 16.48 18.00 -7.10%
DY 0.00 0.00 5.02 0.06 0.05 0.00 0.00 -
P/NAPS 0.63 0.63 0.75 0.94 0.67 0.71 1.33 -11.69%

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