Highlights

[YSPSAH] QoQ Quarter Result on 2010-06-30 [#2]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 04-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     16.96%    YoY -     24.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 36,640 38,941 36,139 33,179 30,224 33,200 34,747 3.60%
  QoQ % -5.91% 7.75% 8.92% 9.78% -8.96% -4.45% -
  Horiz. % 105.45% 112.07% 104.01% 95.49% 86.98% 95.55% 100.00%
PBT 4,604 5,308 4,026 4,121 3,481 3,376 4,589 0.22%
  QoQ % -13.26% 31.84% -2.31% 18.39% 3.11% -26.43% -
  Horiz. % 100.33% 115.67% 87.73% 89.80% 75.86% 73.57% 100.00%
Tax -894 -1,381 -1,076 -1,159 -872 -680 -1,132 -14.57%
  QoQ % 35.26% -28.35% 7.16% -32.91% -28.24% 39.93% -
  Horiz. % 78.98% 122.00% 95.05% 102.39% 77.03% 60.07% 100.00%
NP 3,710 3,927 2,950 2,962 2,609 2,696 3,457 4.83%
  QoQ % -5.53% 33.12% -0.41% 13.53% -3.23% -22.01% -
  Horiz. % 107.32% 113.60% 85.33% 85.68% 75.47% 77.99% 100.00%
NP to SH 3,583 3,788 2,908 2,944 2,517 2,670 3,385 3.87%
  QoQ % -5.41% 30.26% -1.22% 16.96% -5.73% -21.12% -
  Horiz. % 105.85% 111.91% 85.91% 86.97% 74.36% 78.88% 100.00%
Tax Rate 19.42 % 26.02 % 26.73 % 28.12 % 25.05 % 20.14 % 24.67 % -14.76%
  QoQ % -25.37% -2.66% -4.94% 12.26% 24.38% -18.36% -
  Horiz. % 78.72% 105.47% 108.35% 113.98% 101.54% 81.64% 100.00%
Total Cost 32,930 35,014 33,189 30,217 27,615 30,504 31,290 3.47%
  QoQ % -5.95% 5.50% 9.84% 9.42% -9.47% -2.51% -
  Horiz. % 105.24% 111.90% 106.07% 96.57% 88.26% 97.49% 100.00%
Net Worth 172,734 98,553 154,764 97,543 153,546 96,714 150,336 9.71%
  QoQ % 75.27% -36.32% 58.66% -36.47% 58.76% -35.67% -
  Horiz. % 114.90% 65.56% 102.95% 64.88% 102.14% 64.33% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 5,913 - - - 5,802 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.90% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 156.10 % - % - % - % 217.34 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 71.82% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 172,734 98,553 154,764 97,543 153,546 96,714 150,336 9.71%
  QoQ % 75.27% -36.32% 58.66% -36.47% 58.76% -35.67% -
  Horiz. % 114.90% 65.56% 102.95% 64.88% 102.14% 64.33% 100.00%
NOSH 98,705 98,553 98,576 97,543 97,181 96,714 96,991 1.18%
  QoQ % 0.15% -0.02% 1.06% 0.37% 0.48% -0.29% -
  Horiz. % 101.77% 101.61% 101.63% 100.57% 100.20% 99.71% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.13 % 10.08 % 8.16 % 8.93 % 8.63 % 8.12 % 9.95 % 1.20%
  QoQ % 0.50% 23.53% -8.62% 3.48% 6.28% -18.39% -
  Horiz. % 101.81% 101.31% 82.01% 89.75% 86.73% 81.61% 100.00%
ROE 2.07 % 3.84 % 1.88 % 3.02 % 1.64 % 2.76 % 2.25 % -5.41%
  QoQ % -46.09% 104.26% -37.75% 84.15% -40.58% 22.67% -
  Horiz. % 92.00% 170.67% 83.56% 134.22% 72.89% 122.67% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 37.12 39.51 36.66 34.01 31.10 34.33 35.82 2.41%
  QoQ % -6.05% 7.77% 7.79% 9.36% -9.41% -4.16% -
  Horiz. % 103.63% 110.30% 102.35% 94.95% 86.82% 95.84% 100.00%
EPS 3.63 3.76 2.95 3.02 2.59 3.19 3.49 2.66%
  QoQ % -3.46% 27.46% -2.32% 16.60% -18.81% -8.60% -
  Horiz. % 104.01% 107.74% 84.53% 86.53% 74.21% 91.40% 100.00%
DPS 0.00 6.00 0.00 0.00 0.00 6.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.7500 1.0000 1.5700 1.0000 1.5800 1.0000 1.5500 8.44%
  QoQ % 75.00% -36.31% 57.00% -36.71% 58.00% -35.48% -
  Horiz. % 112.90% 64.52% 101.29% 64.52% 101.94% 64.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,583
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 26.25 27.90 25.89 23.77 21.65 23.78 24.89 3.61%
  QoQ % -5.91% 7.76% 8.92% 9.79% -8.96% -4.46% -
  Horiz. % 105.46% 112.09% 104.02% 95.50% 86.98% 95.54% 100.00%
EPS 2.57 2.71 2.08 2.11 1.80 1.91 2.43 3.81%
  QoQ % -5.17% 30.29% -1.42% 17.22% -5.76% -21.40% -
  Horiz. % 105.76% 111.52% 85.60% 86.83% 74.07% 78.60% 100.00%
DPS 0.00 4.24 0.00 0.00 0.00 4.16 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.92% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.2375 0.7061 1.1088 0.6988 1.1000 0.6929 1.0770 9.71%
  QoQ % 75.26% -36.32% 58.67% -36.47% 58.75% -35.66% -
  Horiz. % 114.90% 65.56% 102.95% 64.88% 102.14% 64.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.0700 1.0900 1.1200 1.2100 1.1700 1.0300 1.0400 -
P/RPS 2.88 2.76 3.06 3.56 3.76 3.00 2.90 -0.46%
  QoQ % 4.35% -9.80% -14.04% -5.32% 25.33% 3.45% -
  Horiz. % 99.31% 95.17% 105.52% 122.76% 129.66% 103.45% 100.00%
P/EPS 29.48 28.36 37.97 40.09 45.17 37.31 29.80 -0.72%
  QoQ % 3.95% -25.31% -5.29% -11.25% 21.07% 25.20% -
  Horiz. % 98.93% 95.17% 127.42% 134.53% 151.58% 125.20% 100.00%
EY 3.39 3.53 2.63 2.49 2.21 2.68 3.36 0.59%
  QoQ % -3.97% 34.22% 5.62% 12.67% -17.54% -20.24% -
  Horiz. % 100.89% 105.06% 78.27% 74.11% 65.77% 79.76% 100.00%
DY 0.00 5.50 0.00 0.00 0.00 5.83 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 94.34% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.61 1.09 0.71 1.21 0.74 1.03 0.67 -6.07%
  QoQ % -44.04% 53.52% -41.32% 63.51% -28.16% 53.73% -
  Horiz. % 91.04% 162.69% 105.97% 180.60% 110.45% 153.73% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 25/02/11 22/11/10 04/08/10 14/05/10 10/02/10 16/11/09 -
Price 1.1100 1.1000 1.1400 1.1700 1.1900 1.0400 1.0600 -
P/RPS 2.99 2.78 3.11 3.44 3.83 3.03 2.96 0.68%
  QoQ % 7.55% -10.61% -9.59% -10.18% 26.40% 2.36% -
  Horiz. % 101.01% 93.92% 105.07% 116.22% 129.39% 102.36% 100.00%
P/EPS 30.58 28.62 38.64 38.77 45.95 37.67 30.37 0.46%
  QoQ % 6.85% -25.93% -0.34% -15.63% 21.98% 24.04% -
  Horiz. % 100.69% 94.24% 127.23% 127.66% 151.30% 124.04% 100.00%
EY 3.27 3.49 2.59 2.58 2.18 2.65 3.29 -0.41%
  QoQ % -6.30% 34.75% 0.39% 18.35% -17.74% -19.45% -
  Horiz. % 99.39% 106.08% 78.72% 78.42% 66.26% 80.55% 100.00%
DY 0.00 5.45 0.00 0.00 0.00 5.77 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 94.45% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.63 1.10 0.73 1.17 0.75 1.04 0.68 -4.97%
  QoQ % -42.73% 50.68% -37.61% 56.00% -27.88% 52.94% -
  Horiz. % 92.65% 161.76% 107.35% 172.06% 110.29% 152.94% 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.
 


 

1985 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 1.950.00 
 UCREST 0.1250.00 
 EITA 1.490.00 
 PUC 0.050.00 
 WILLOW 0.590.00 
 IRIS 0.1350.00 
 HOOVER 0.430.00 
 BTECH 0.210.00 
 3A 0.730.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers