Highlights

[YSPSAH] QoQ Quarter Result on 2011-06-30 [#2]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 22-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -28.27%    YoY -     -12.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 43,276 42,236 39,573 38,324 36,640 38,941 36,139 12.75%
  QoQ % 2.46% 6.73% 3.26% 4.60% -5.91% 7.75% -
  Horiz. % 119.75% 116.87% 109.50% 106.05% 101.39% 107.75% 100.00%
PBT 5,653 5,228 5,925 2,909 4,604 5,308 4,026 25.37%
  QoQ % 8.13% -11.76% 103.68% -36.82% -13.26% 31.84% -
  Horiz. % 140.41% 129.86% 147.17% 72.26% 114.36% 131.84% 100.00%
Tax -1,813 -880 -914 -251 -894 -1,381 -1,076 41.55%
  QoQ % -106.02% 3.72% -264.14% 71.92% 35.26% -28.35% -
  Horiz. % 168.49% 81.78% 84.94% 23.33% 83.09% 128.35% 100.00%
NP 3,840 4,348 5,011 2,658 3,710 3,927 2,950 19.20%
  QoQ % -11.68% -13.23% 88.53% -28.36% -5.53% 33.12% -
  Horiz. % 130.17% 147.39% 169.86% 90.10% 125.76% 133.12% 100.00%
NP to SH 3,882 4,255 4,972 2,570 3,583 3,788 2,908 21.22%
  QoQ % -8.77% -14.42% 93.46% -28.27% -5.41% 30.26% -
  Horiz. % 133.49% 146.32% 170.98% 88.38% 123.21% 130.26% 100.00%
Tax Rate 32.07 % 16.83 % 15.43 % 8.63 % 19.42 % 26.02 % 26.73 % 12.90%
  QoQ % 90.55% 9.07% 78.79% -55.56% -25.37% -2.66% -
  Horiz. % 119.98% 62.96% 57.73% 32.29% 72.65% 97.34% 100.00%
Total Cost 39,436 37,888 34,562 35,666 32,930 35,014 33,189 12.17%
  QoQ % 4.09% 9.62% -3.10% 8.31% -5.95% 5.50% -
  Horiz. % 118.82% 114.16% 104.14% 107.46% 99.22% 105.50% 100.00%
Net Worth 216,700 212,749 188,097 169,026 172,734 98,553 154,764 25.13%
  QoQ % 1.86% 13.11% 11.28% -2.15% 75.27% -36.32% -
  Horiz. % 140.02% 137.47% 121.54% 109.22% 111.61% 63.68% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - 5,913 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 156.10 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 216,700 212,749 188,097 169,026 172,734 98,553 154,764 25.13%
  QoQ % 1.86% 13.11% 11.28% -2.15% 75.27% -36.32% -
  Horiz. % 140.02% 137.47% 121.54% 109.22% 111.61% 63.68% 100.00%
NOSH 132,945 132,968 119,807 98,846 98,705 98,553 98,576 22.05%
  QoQ % -0.02% 10.99% 21.21% 0.14% 0.15% -0.02% -
  Horiz. % 134.87% 134.89% 121.54% 100.27% 100.13% 99.98% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 8.87 % 10.29 % 12.66 % 6.94 % 10.13 % 10.08 % 8.16 % 5.71%
  QoQ % -13.80% -18.72% 82.42% -31.49% 0.50% 23.53% -
  Horiz. % 108.70% 126.10% 155.15% 85.05% 124.14% 123.53% 100.00%
ROE 1.79 % 2.00 % 2.64 % 1.52 % 2.07 % 3.84 % 1.88 % -3.21%
  QoQ % -10.50% -24.24% 73.68% -26.57% -46.09% 104.26% -
  Horiz. % 95.21% 106.38% 140.43% 80.85% 110.11% 204.26% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 32.55 31.76 33.03 38.77 37.12 39.51 36.66 -7.61%
  QoQ % 2.49% -3.84% -14.81% 4.45% -6.05% 7.77% -
  Horiz. % 88.79% 86.63% 90.10% 105.76% 101.25% 107.77% 100.00%
EPS 2.92 3.20 4.15 2.60 3.63 3.76 2.95 -0.68%
  QoQ % -8.75% -22.89% 59.62% -28.37% -3.46% 27.46% -
  Horiz. % 98.98% 108.47% 140.68% 88.14% 123.05% 127.46% 100.00%
DPS 0.00 0.00 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% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.6300 1.6000 1.5700 1.7100 1.7500 1.0000 1.5700 2.53%
  QoQ % 1.87% 1.91% -8.19% -2.29% 75.00% -36.31% -
  Horiz. % 103.82% 101.91% 100.00% 108.92% 111.46% 63.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,583
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 31.00 30.26 28.35 27.46 26.25 27.90 25.89 12.75%
  QoQ % 2.45% 6.74% 3.24% 4.61% -5.91% 7.76% -
  Horiz. % 119.74% 116.88% 109.50% 106.06% 101.39% 107.76% 100.00%
EPS 2.78 3.05 3.56 1.84 2.57 2.71 2.08 21.31%
  QoQ % -8.85% -14.33% 93.48% -28.40% -5.17% 30.29% -
  Horiz. % 133.65% 146.63% 171.15% 88.46% 123.56% 130.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 4.24 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.5525 1.5242 1.3476 1.2109 1.2375 0.7061 1.1088 25.13%
  QoQ % 1.86% 13.10% 11.29% -2.15% 75.26% -36.32% -
  Horiz. % 140.02% 137.46% 121.54% 109.21% 111.61% 63.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.0200 1.0000 0.9400 1.1100 1.0700 1.0900 1.1200 -
P/RPS 3.13 3.15 2.85 2.86 2.88 2.76 3.06 1.52%
  QoQ % -0.63% 10.53% -0.35% -0.69% 4.35% -9.80% -
  Horiz. % 102.29% 102.94% 93.14% 93.46% 94.12% 90.20% 100.00%
P/EPS 34.93 31.25 22.65 42.69 29.48 28.36 37.97 -5.41%
  QoQ % 11.78% 37.97% -46.94% 44.81% 3.95% -25.31% -
  Horiz. % 91.99% 82.30% 59.65% 112.43% 77.64% 74.69% 100.00%
EY 2.86 3.20 4.41 2.34 3.39 3.53 2.63 5.74%
  QoQ % -10.63% -27.44% 88.46% -30.97% -3.97% 34.22% -
  Horiz. % 108.75% 121.67% 167.68% 88.97% 128.90% 134.22% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.63 0.63 0.60 0.65 0.61 1.09 0.71 -7.65%
  QoQ % 0.00% 5.00% -7.69% 6.56% -44.04% 53.52% -
  Horiz. % 88.73% 88.73% 84.51% 91.55% 85.92% 153.52% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 27/02/12 30/11/11 22/08/11 25/05/11 25/02/11 22/11/10 -
Price 1.0200 1.0300 0.9500 0.9700 1.1100 1.1000 1.1400 -
P/RPS 3.13 3.24 2.88 2.50 2.99 2.78 3.11 0.43%
  QoQ % -3.40% 12.50% 15.20% -16.39% 7.55% -10.61% -
  Horiz. % 100.64% 104.18% 92.60% 80.39% 96.14% 89.39% 100.00%
P/EPS 34.93 32.19 22.89 37.31 30.58 28.62 38.64 -6.50%
  QoQ % 8.51% 40.63% -38.65% 22.01% 6.85% -25.93% -
  Horiz. % 90.40% 83.31% 59.24% 96.56% 79.14% 74.07% 100.00%
EY 2.86 3.11 4.37 2.68 3.27 3.49 2.59 6.83%
  QoQ % -8.04% -28.83% 63.06% -18.04% -6.30% 34.75% -
  Horiz. % 110.42% 120.08% 168.73% 103.47% 126.25% 134.75% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.45 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.63 0.64 0.61 0.57 0.63 1.10 0.73 -9.35%
  QoQ % -1.56% 4.92% 7.02% -9.52% -42.73% 50.68% -
  Horiz. % 86.30% 87.67% 83.56% 78.08% 86.30% 150.68% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers