Highlights

[YSPSAH] QoQ Annualized Quarter Result on 2010-12-31 [#4]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     8.95%    YoY -     0.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 152,716 149,928 146,560 138,483 132,722 126,806 120,896 16.84%
  QoQ % 1.86% 2.30% 5.83% 4.34% 4.67% 4.89% -
  Horiz. % 126.32% 124.01% 121.23% 114.55% 109.78% 104.89% 100.00%
PBT 17,917 15,026 18,416 16,936 15,504 15,204 13,924 18.29%
  QoQ % 19.24% -18.41% 8.74% 9.24% 1.97% 9.19% -
  Horiz. % 128.68% 107.91% 132.26% 121.63% 111.35% 109.19% 100.00%
Tax -2,745 -2,290 -3,576 -4,488 -4,142 -4,062 -3,488 -14.74%
  QoQ % -19.88% 35.96% 20.32% -8.34% -1.99% -16.46% -
  Horiz. % 78.71% 65.65% 102.52% 128.67% 118.77% 116.46% 100.00%
NP 15,172 12,736 14,840 12,448 11,361 11,142 10,436 28.30%
  QoQ % 19.13% -14.18% 19.22% 9.56% 1.97% 6.77% -
  Horiz. % 145.38% 122.04% 142.20% 119.28% 108.87% 106.77% 100.00%
NP to SH 14,833 12,306 14,332 12,157 11,158 10,922 10,068 29.45%
  QoQ % 20.54% -14.14% 17.89% 8.95% 2.17% 8.48% -
  Horiz. % 147.33% 122.23% 142.35% 120.75% 110.83% 108.48% 100.00%
Tax Rate 15.32 % 15.24 % 19.42 % 26.50 % 26.72 % 26.72 % 25.05 % -27.93%
  QoQ % 0.52% -21.52% -26.72% -0.82% 0.00% 6.67% -
  Horiz. % 61.16% 60.84% 77.52% 105.79% 106.67% 106.67% 100.00%
Total Cost 137,544 137,192 131,720 126,035 121,361 115,664 110,460 15.73%
  QoQ % 0.26% 4.15% 4.51% 3.85% 4.93% 4.71% -
  Horiz. % 124.52% 124.20% 119.25% 114.10% 109.87% 104.71% 100.00%
Net Worth 168,430 168,886 172,734 167,513 153,355 97,371 153,546 6.36%
  QoQ % -0.27% -2.23% 3.12% 9.23% 57.50% -36.59% -
  Horiz. % 109.69% 109.99% 112.50% 109.10% 99.88% 63.41% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 168,430 168,886 172,734 167,513 153,355 97,371 153,546 6.36%
  QoQ % -0.27% -2.23% 3.12% 9.23% 57.50% -36.59% -
  Horiz. % 109.69% 109.99% 112.50% 109.10% 99.88% 63.41% 100.00%
NOSH 107,280 98,764 98,705 97,961 97,678 97,371 97,181 6.81%
  QoQ % 8.62% 0.06% 0.76% 0.29% 0.32% 0.20% -
  Horiz. % 110.39% 101.63% 101.57% 100.80% 100.51% 100.20% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.93 % 8.49 % 10.13 % 8.99 % 8.56 % 8.79 % 8.63 % 9.80%
  QoQ % 16.96% -16.19% 12.68% 5.02% -2.62% 1.85% -
  Horiz. % 115.06% 98.38% 117.38% 104.17% 99.19% 101.85% 100.00%
ROE 8.81 % 7.29 % 8.30 % 7.26 % 7.28 % 11.22 % 6.56 % 21.70%
  QoQ % 20.85% -12.17% 14.33% -0.27% -35.12% 71.04% -
  Horiz. % 134.30% 111.13% 126.52% 110.67% 110.98% 171.04% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 142.35 151.80 148.48 141.36 135.88 130.23 124.40 9.39%
  QoQ % -6.23% 2.24% 5.04% 4.03% 4.34% 4.69% -
  Horiz. % 114.43% 122.03% 119.36% 113.63% 109.23% 104.69% 100.00%
EPS 13.83 12.46 14.52 12.41 11.19 11.22 10.36 21.22%
  QoQ % 11.00% -14.19% 17.00% 10.90% -0.27% 8.30% -
  Horiz. % 133.49% 120.27% 140.15% 119.79% 108.01% 108.30% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5700 1.7100 1.7500 1.7100 1.5700 1.0000 1.5800 -0.42%
  QoQ % -8.19% -2.29% 2.34% 8.92% 57.00% -36.71% -
  Horiz. % 99.37% 108.23% 110.76% 108.23% 99.37% 63.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,583
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 109.41 107.41 105.00 99.21 95.08 90.85 86.61 16.84%
  QoQ % 1.86% 2.30% 5.84% 4.34% 4.66% 4.90% -
  Horiz. % 126.32% 124.02% 121.23% 114.55% 109.78% 104.90% 100.00%
EPS 10.63 8.82 10.27 8.71 7.99 7.82 7.21 29.51%
  QoQ % 20.52% -14.12% 17.91% 9.01% 2.17% 8.46% -
  Horiz. % 147.43% 122.33% 142.44% 120.80% 110.82% 108.46% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2067 1.2099 1.2375 1.2001 1.0987 0.6976 1.1000 6.36%
  QoQ % -0.26% -2.23% 3.12% 9.23% 57.50% -36.58% -
  Horiz. % 109.70% 109.99% 112.50% 109.10% 99.88% 63.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.9400 1.1100 1.0700 1.0900 1.1200 1.2100 1.1700 -
P/RPS 0.66 0.73 0.72 0.77 0.82 0.93 0.94 -20.99%
  QoQ % -9.59% 1.39% -6.49% -6.10% -11.83% -1.06% -
  Horiz. % 70.21% 77.66% 76.60% 81.91% 87.23% 98.94% 100.00%
P/EPS 6.80 8.91 7.37 8.78 9.80 10.79 11.29 -28.66%
  QoQ % -23.68% 20.90% -16.06% -10.41% -9.18% -4.43% -
  Horiz. % 60.23% 78.92% 65.28% 77.77% 86.80% 95.57% 100.00%
EY 14.71 11.23 13.57 11.39 10.20 9.27 8.85 40.27%
  QoQ % 30.99% -17.24% 19.14% 11.67% 10.03% 4.75% -
  Horiz. % 166.21% 126.89% 153.33% 128.70% 115.25% 104.75% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.60 0.65 0.61 0.64 0.71 1.21 0.74 -13.04%
  QoQ % -7.69% 6.56% -4.69% -9.86% -41.32% 63.51% -
  Horiz. % 81.08% 87.84% 82.43% 86.49% 95.95% 163.51% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 22/08/11 25/05/11 25/02/11 22/11/10 04/08/10 14/05/10 -
Price 0.9500 0.9700 1.1100 1.1000 1.1400 1.1700 1.1900 -
P/RPS 0.67 0.64 0.75 0.78 0.84 0.90 0.96 -21.30%
  QoQ % 4.69% -14.67% -3.85% -7.14% -6.67% -6.25% -
  Horiz. % 69.79% 66.67% 78.12% 81.25% 87.50% 93.75% 100.00%
P/EPS 6.87 7.78 7.64 8.86 9.98 10.43 11.49 -29.01%
  QoQ % -11.70% 1.83% -13.77% -11.22% -4.31% -9.23% -
  Horiz. % 59.79% 67.71% 66.49% 77.11% 86.86% 90.77% 100.00%
EY 14.55 12.85 13.08 11.28 10.02 9.59 8.71 40.74%
  QoQ % 13.23% -1.76% 15.96% 12.57% 4.48% 10.10% -
  Horiz. % 167.05% 147.53% 150.17% 129.51% 115.04% 110.10% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.61 0.57 0.63 0.64 0.73 1.17 0.75 -12.86%
  QoQ % 7.02% -9.52% -1.56% -12.33% -37.61% 56.00% -
  Horiz. % 81.33% 76.00% 84.00% 85.33% 97.33% 156.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

220  189  455  1398 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.245+0.005 
 FPGROUP 0.98+0.03 
 XDL 0.150.00 
 ARMADA 0.395+0.01 
 MYEG 1.240.00 
 DGB 0.0650.00 
 PWRWELL 0.31+0.01 
 AIRASIA 1.16-0.03 
 JAG 0.04+0.005 
 HSI-C7Q 0.235+0.025 
Partners & Brokers