Highlights

[YSPSAH] QoQ Quarter Result on 2009-12-31 [#4]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 10-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -21.12%    YoY -     52.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 36,139 33,179 30,224 33,200 34,747 31,689 31,139 10.43%
  QoQ % 8.92% 9.78% -8.96% -4.45% 9.65% 1.77% -
  Horiz. % 116.06% 106.55% 97.06% 106.62% 111.59% 101.77% 100.00%
PBT 4,026 4,121 3,481 3,376 4,589 3,264 4,874 -11.95%
  QoQ % -2.31% 18.39% 3.11% -26.43% 40.59% -33.03% -
  Horiz. % 82.60% 84.55% 71.42% 69.27% 94.15% 66.97% 100.00%
Tax -1,076 -1,159 -872 -680 -1,132 -827 -1,246 -9.31%
  QoQ % 7.16% -32.91% -28.24% 39.93% -36.88% 33.63% -
  Horiz. % 86.36% 93.02% 69.98% 54.57% 90.85% 66.37% 100.00%
NP 2,950 2,962 2,609 2,696 3,457 2,437 3,628 -12.87%
  QoQ % -0.41% 13.53% -3.23% -22.01% 41.85% -32.83% -
  Horiz. % 81.31% 81.64% 71.91% 74.31% 95.29% 67.17% 100.00%
NP to SH 2,908 2,944 2,517 2,670 3,385 2,374 3,632 -13.76%
  QoQ % -1.22% 16.96% -5.73% -21.12% 42.59% -34.64% -
  Horiz. % 80.07% 81.06% 69.30% 73.51% 93.20% 65.36% 100.00%
Tax Rate 26.73 % 28.12 % 25.05 % 20.14 % 24.67 % 25.34 % 25.56 % 3.03%
  QoQ % -4.94% 12.26% 24.38% -18.36% -2.64% -0.86% -
  Horiz. % 104.58% 110.02% 98.00% 78.79% 96.52% 99.14% 100.00%
Total Cost 33,189 30,217 27,615 30,504 31,290 29,252 27,511 13.31%
  QoQ % 9.84% 9.42% -9.47% -2.51% 6.97% 6.33% -
  Horiz. % 120.64% 109.84% 100.38% 110.88% 113.74% 106.33% 100.00%
Net Worth 154,764 97,543 153,546 96,714 150,336 129,741 127,741 13.63%
  QoQ % 58.66% -36.47% 58.76% -35.67% 15.87% 1.57% -
  Horiz. % 121.15% 76.36% 120.20% 75.71% 117.69% 101.57% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 5,802 - 41 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 14,014.61% 0.00% 100.00% -
Div Payout % - % - % - % 217.34 % - % 1.74 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 12,490.80% 0.00% 100.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 154,764 97,543 153,546 96,714 150,336 129,741 127,741 13.63%
  QoQ % 58.66% -36.47% 58.76% -35.67% 15.87% 1.57% -
  Horiz. % 121.15% 76.36% 120.20% 75.71% 117.69% 101.57% 100.00%
NOSH 98,576 97,543 97,181 96,714 96,991 69,011 69,049 26.76%
  QoQ % 1.06% 0.37% 0.48% -0.29% 40.54% -0.05% -
  Horiz. % 142.76% 141.27% 140.74% 140.07% 140.47% 99.95% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.16 % 8.93 % 8.63 % 8.12 % 9.95 % 7.69 % 11.65 % -21.11%
  QoQ % -8.62% 3.48% 6.28% -18.39% 29.39% -33.99% -
  Horiz. % 70.04% 76.65% 74.08% 69.70% 85.41% 66.01% 100.00%
ROE 1.88 % 3.02 % 1.64 % 2.76 % 2.25 % 1.83 % 2.84 % -24.03%
  QoQ % -37.75% 84.15% -40.58% 22.67% 22.95% -35.56% -
  Horiz. % 66.20% 106.34% 57.75% 97.18% 79.23% 64.44% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 36.66 34.01 31.10 34.33 35.82 45.92 45.10 -12.89%
  QoQ % 7.79% 9.36% -9.41% -4.16% -21.99% 1.82% -
  Horiz. % 81.29% 75.41% 68.96% 76.12% 79.42% 101.82% 100.00%
EPS 2.95 3.02 2.59 3.19 3.49 3.44 5.26 -31.97%
  QoQ % -2.32% 16.60% -18.81% -8.60% 1.45% -34.60% -
  Horiz. % 56.08% 57.41% 49.24% 60.65% 66.35% 65.40% 100.00%
DPS 0.00 0.00 0.00 6.00 0.00 0.06 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 10,000.00% 0.00% 100.00% -
NAPS 1.5700 1.0000 1.5800 1.0000 1.5500 1.8800 1.8500 -10.35%
  QoQ % 57.00% -36.71% 58.00% -35.48% -17.55% 1.62% -
  Horiz. % 84.86% 54.05% 85.41% 54.05% 83.78% 101.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,583
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 25.89 23.77 21.65 23.78 24.89 22.70 22.31 10.42%
  QoQ % 8.92% 9.79% -8.96% -4.46% 9.65% 1.75% -
  Horiz. % 116.05% 106.54% 97.04% 106.59% 111.56% 101.75% 100.00%
EPS 2.08 2.11 1.80 1.91 2.43 1.70 2.60 -13.81%
  QoQ % -1.42% 17.22% -5.76% -21.40% 42.94% -34.62% -
  Horiz. % 80.00% 81.15% 69.23% 73.46% 93.46% 65.38% 100.00%
DPS 0.00 0.00 0.00 4.16 0.00 0.03 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 13,866.67% 0.00% 100.00% -
NAPS 1.1088 0.6988 1.1000 0.6929 1.0770 0.9295 0.9152 13.63%
  QoQ % 58.67% -36.47% 58.75% -35.66% 15.87% 1.56% -
  Horiz. % 121.15% 76.35% 120.19% 75.71% 117.68% 101.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.1200 1.2100 1.1700 1.0300 1.0400 1.1200 0.8600 -
P/RPS 3.06 3.56 3.76 3.00 2.90 2.44 1.91 36.88%
  QoQ % -14.04% -5.32% 25.33% 3.45% 18.85% 27.75% -
  Horiz. % 160.21% 186.39% 196.86% 157.07% 151.83% 127.75% 100.00%
P/EPS 37.97 40.09 45.17 37.31 29.80 32.56 16.35 75.28%
  QoQ % -5.29% -11.25% 21.07% 25.20% -8.48% 99.14% -
  Horiz. % 232.23% 245.20% 276.27% 228.20% 182.26% 199.14% 100.00%
EY 2.63 2.49 2.21 2.68 3.36 3.07 6.12 -43.02%
  QoQ % 5.62% 12.67% -17.54% -20.24% 9.45% -49.84% -
  Horiz. % 42.97% 40.69% 36.11% 43.79% 54.90% 50.16% 100.00%
DY 0.00 0.00 0.00 5.83 0.00 0.05 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 11,660.00% 0.00% 100.00% -
P/NAPS 0.71 1.21 0.74 1.03 0.67 0.60 0.46 33.52%
  QoQ % -41.32% 63.51% -28.16% 53.73% 11.67% 30.43% -
  Horiz. % 154.35% 263.04% 160.87% 223.91% 145.65% 130.43% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 04/08/10 14/05/10 10/02/10 16/11/09 19/08/09 19/05/09 -
Price 1.1400 1.1700 1.1900 1.0400 1.0600 1.0700 0.9400 -
P/RPS 3.11 3.44 3.83 3.03 2.96 2.33 2.08 30.72%
  QoQ % -9.59% -10.18% 26.40% 2.36% 27.04% 12.02% -
  Horiz. % 149.52% 165.38% 184.13% 145.67% 142.31% 112.02% 100.00%
P/EPS 38.64 38.77 45.95 37.67 30.37 31.10 17.87 67.14%
  QoQ % -0.34% -15.63% 21.98% 24.04% -2.35% 74.03% -
  Horiz. % 216.23% 216.96% 257.13% 210.80% 169.95% 174.03% 100.00%
EY 2.59 2.58 2.18 2.65 3.29 3.21 5.60 -40.17%
  QoQ % 0.39% 18.35% -17.74% -19.45% 2.49% -42.68% -
  Horiz. % 46.25% 46.07% 38.93% 47.32% 58.75% 57.32% 100.00%
DY 0.00 0.00 0.00 5.77 0.00 0.06 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 9,616.67% 0.00% 100.00% -
P/NAPS 0.73 1.17 0.75 1.04 0.68 0.57 0.51 26.98%
  QoQ % -37.61% 56.00% -27.88% 52.94% 19.30% 11.76% -
  Horiz. % 143.14% 229.41% 147.06% 203.92% 133.33% 111.76% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers