Highlights

[YSPSAH] QoQ Annualized Quarter Result on 2011-03-31 [#1]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 25-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     17.89%    YoY -     42.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 156,773 152,716 149,928 146,560 138,483 132,722 126,806 15.15%
  QoQ % 2.66% 1.86% 2.30% 5.83% 4.34% 4.67% -
  Horiz. % 123.63% 120.43% 118.23% 115.58% 109.21% 104.67% 100.00%
PBT 18,666 17,917 15,026 18,416 16,936 15,504 15,204 14.61%
  QoQ % 4.18% 19.24% -18.41% 8.74% 9.24% 1.97% -
  Horiz. % 122.77% 117.85% 98.83% 121.13% 111.39% 101.97% 100.00%
Tax -2,939 -2,745 -2,290 -3,576 -4,488 -4,142 -4,062 -19.36%
  QoQ % -7.05% -19.88% 35.96% 20.32% -8.34% -1.99% -
  Horiz. % 72.35% 67.59% 56.38% 88.04% 110.49% 101.99% 100.00%
NP 15,727 15,172 12,736 14,840 12,448 11,361 11,142 25.75%
  QoQ % 3.66% 19.13% -14.18% 19.22% 9.56% 1.97% -
  Horiz. % 141.15% 136.17% 114.31% 133.19% 111.72% 101.97% 100.00%
NP to SH 15,380 14,833 12,306 14,332 12,157 11,158 10,922 25.55%
  QoQ % 3.69% 20.54% -14.14% 17.89% 8.95% 2.17% -
  Horiz. % 140.82% 135.81% 112.67% 131.22% 111.31% 102.17% 100.00%
Tax Rate 15.75 % 15.32 % 15.24 % 19.42 % 26.50 % 26.72 % 26.72 % -29.63%
  QoQ % 2.81% 0.52% -21.52% -26.72% -0.82% 0.00% -
  Horiz. % 58.94% 57.34% 57.04% 72.68% 99.18% 100.00% 100.00%
Total Cost 141,046 137,544 137,192 131,720 126,035 121,361 115,664 14.10%
  QoQ % 2.55% 0.26% 4.15% 4.51% 3.85% 4.93% -
  Horiz. % 121.94% 118.92% 118.61% 113.88% 108.97% 104.93% 100.00%
Net Worth 182,011 168,430 168,886 172,734 167,513 153,355 97,371 51.57%
  QoQ % 8.06% -0.27% -2.23% 3.12% 9.23% 57.50% -
  Horiz. % 186.93% 172.98% 173.45% 177.40% 172.04% 157.50% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 182,011 168,430 168,886 172,734 167,513 153,355 97,371 51.57%
  QoQ % 8.06% -0.27% -2.23% 3.12% 9.23% 57.50% -
  Horiz. % 186.93% 172.98% 173.45% 177.40% 172.04% 157.50% 100.00%
NOSH 113,757 107,280 98,764 98,705 97,961 97,678 97,371 10.89%
  QoQ % 6.04% 8.62% 0.06% 0.76% 0.29% 0.32% -
  Horiz. % 116.83% 110.18% 101.43% 101.37% 100.61% 100.32% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.03 % 9.93 % 8.49 % 10.13 % 8.99 % 8.56 % 8.79 % 9.17%
  QoQ % 1.01% 16.96% -16.19% 12.68% 5.02% -2.62% -
  Horiz. % 114.11% 112.97% 96.59% 115.24% 102.28% 97.38% 100.00%
ROE 8.45 % 8.81 % 7.29 % 8.30 % 7.26 % 7.28 % 11.22 % -17.18%
  QoQ % -4.09% 20.85% -12.17% 14.33% -0.27% -35.12% -
  Horiz. % 75.31% 78.52% 64.97% 73.98% 64.71% 64.88% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 137.81 142.35 151.80 148.48 141.36 135.88 130.23 3.83%
  QoQ % -3.19% -6.23% 2.24% 5.04% 4.03% 4.34% -
  Horiz. % 105.82% 109.31% 116.56% 114.01% 108.55% 104.34% 100.00%
EPS 13.52 13.83 12.46 14.52 12.41 11.19 11.22 13.20%
  QoQ % -2.24% 11.00% -14.19% 17.00% 10.90% -0.27% -
  Horiz. % 120.50% 123.26% 111.05% 129.41% 110.61% 99.73% 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 1.6000 1.5700 1.7100 1.7500 1.7100 1.5700 1.0000 36.68%
  QoQ % 1.91% -8.19% -2.29% 2.34% 8.92% 57.00% -
  Horiz. % 160.00% 157.00% 171.00% 175.00% 171.00% 157.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,586
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 112.31 109.41 107.41 105.00 99.21 95.08 90.84 15.15%
  QoQ % 2.65% 1.86% 2.30% 5.84% 4.34% 4.67% -
  Horiz. % 123.63% 120.44% 118.24% 115.59% 109.21% 104.67% 100.00%
EPS 11.02 10.63 8.82 10.27 8.71 7.99 7.82 25.62%
  QoQ % 3.67% 20.52% -14.12% 17.91% 9.01% 2.17% -
  Horiz. % 140.92% 135.93% 112.79% 131.33% 111.38% 102.17% 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 1.3039 1.2066 1.2099 1.2375 1.2001 1.0986 0.6976 51.56%
  QoQ % 8.06% -0.27% -2.23% 3.12% 9.24% 57.48% -
  Horiz. % 186.91% 172.96% 173.44% 177.39% 172.03% 157.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.0000 0.9400 1.1100 1.0700 1.0900 1.1200 1.2100 -
P/RPS 0.73 0.66 0.73 0.72 0.77 0.82 0.93 -14.87%
  QoQ % 10.61% -9.59% 1.39% -6.49% -6.10% -11.83% -
  Horiz. % 78.49% 70.97% 78.49% 77.42% 82.80% 88.17% 100.00%
P/EPS 7.40 6.80 8.91 7.37 8.78 9.80 10.79 -22.18%
  QoQ % 8.82% -23.68% 20.90% -16.06% -10.41% -9.18% -
  Horiz. % 68.58% 63.02% 82.58% 68.30% 81.37% 90.82% 100.00%
EY 13.52 14.71 11.23 13.57 11.39 10.20 9.27 28.52%
  QoQ % -8.09% 30.99% -17.24% 19.14% 11.67% 10.03% -
  Horiz. % 145.85% 158.68% 121.14% 146.39% 122.87% 110.03% 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 0.63 0.60 0.65 0.61 0.64 0.71 1.21 -35.20%
  QoQ % 5.00% -7.69% 6.56% -4.69% -9.86% -41.32% -
  Horiz. % 52.07% 49.59% 53.72% 50.41% 52.89% 58.68% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 30/11/11 22/08/11 25/05/11 25/02/11 22/11/10 04/08/10 -
Price 1.0300 0.9500 0.9700 1.1100 1.1000 1.1400 1.1700 -
P/RPS 0.75 0.67 0.64 0.75 0.78 0.84 0.90 -11.42%
  QoQ % 11.94% 4.69% -14.67% -3.85% -7.14% -6.67% -
  Horiz. % 83.33% 74.44% 71.11% 83.33% 86.67% 93.33% 100.00%
P/EPS 7.62 6.87 7.78 7.64 8.86 9.98 10.43 -18.84%
  QoQ % 10.92% -11.70% 1.83% -13.77% -11.22% -4.31% -
  Horiz. % 73.06% 65.87% 74.59% 73.25% 84.95% 95.69% 100.00%
EY 13.13 14.55 12.85 13.08 11.28 10.02 9.59 23.23%
  QoQ % -9.76% 13.23% -1.76% 15.96% 12.57% 4.48% -
  Horiz. % 136.91% 151.72% 133.99% 136.39% 117.62% 104.48% 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 0.64 0.61 0.57 0.63 0.64 0.73 1.17 -33.04%
  QoQ % 4.92% 7.02% -9.52% -1.56% -12.33% -37.61% -
  Horiz. % 54.70% 52.14% 48.72% 53.85% 54.70% 62.39% 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.
 


 

289  696  426  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.185-0.015 
 ASB 0.19+0.005 
 XOX 0.045-0.01 
 ARMADA 0.315-0.02 
 HSI-H8W 0.205+0.06 
 LAMBO-WB 0.005-0.005 
 AIRASIA 1.00-0.11 
 KNM 0.22-0.025 
 DSONIC 1.07-0.06 
 PWRWELL 0.32-0.035 
Partners & Brokers