Highlights

[YSPSAH] QoQ 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 -     30.26%    YoY -     41.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 39,573 38,324 36,640 38,941 36,139 33,179 30,224 19.66%
  QoQ % 3.26% 4.60% -5.91% 7.75% 8.92% 9.78% -
  Horiz. % 130.93% 126.80% 121.23% 128.84% 119.57% 109.78% 100.00%
PBT 5,925 2,909 4,604 5,308 4,026 4,121 3,481 42.51%
  QoQ % 103.68% -36.82% -13.26% 31.84% -2.31% 18.39% -
  Horiz. % 170.21% 83.57% 132.26% 152.48% 115.66% 118.39% 100.00%
Tax -914 -251 -894 -1,381 -1,076 -1,159 -872 3.18%
  QoQ % -264.14% 71.92% 35.26% -28.35% 7.16% -32.91% -
  Horiz. % 104.82% 28.78% 102.52% 158.37% 123.39% 132.91% 100.00%
NP 5,011 2,658 3,710 3,927 2,950 2,962 2,609 54.45%
  QoQ % 88.53% -28.36% -5.53% 33.12% -0.41% 13.53% -
  Horiz. % 192.07% 101.88% 142.20% 150.52% 113.07% 113.53% 100.00%
NP to SH 4,972 2,570 3,583 3,788 2,908 2,944 2,517 57.37%
  QoQ % 93.46% -28.27% -5.41% 30.26% -1.22% 16.96% -
  Horiz. % 197.54% 102.11% 142.35% 150.50% 115.53% 116.96% 100.00%
Tax Rate 15.43 % 8.63 % 19.42 % 26.02 % 26.73 % 28.12 % 25.05 % -27.58%
  QoQ % 78.79% -55.56% -25.37% -2.66% -4.94% 12.26% -
  Horiz. % 61.60% 34.45% 77.52% 103.87% 106.71% 112.26% 100.00%
Total Cost 34,562 35,666 32,930 35,014 33,189 30,217 27,615 16.12%
  QoQ % -3.10% 8.31% -5.95% 5.50% 9.84% 9.42% -
  Horiz. % 125.16% 129.15% 119.25% 126.79% 120.18% 109.42% 100.00%
Net Worth 188,097 169,026 172,734 98,553 154,764 97,543 153,546 14.47%
  QoQ % 11.28% -2.15% 75.27% -36.32% 58.66% -36.47% -
  Horiz. % 122.50% 110.08% 112.50% 64.18% 100.79% 63.53% 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 - - - 5,913 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% - - -
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 188,097 169,026 172,734 98,553 154,764 97,543 153,546 14.47%
  QoQ % 11.28% -2.15% 75.27% -36.32% 58.66% -36.47% -
  Horiz. % 122.50% 110.08% 112.50% 64.18% 100.79% 63.53% 100.00%
NOSH 119,807 98,846 98,705 98,553 98,576 97,543 97,181 14.96%
  QoQ % 21.21% 0.14% 0.15% -0.02% 1.06% 0.37% -
  Horiz. % 123.28% 101.71% 101.57% 101.41% 101.44% 100.37% 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 12.66 % 6.94 % 10.13 % 10.08 % 8.16 % 8.93 % 8.63 % 29.08%
  QoQ % 82.42% -31.49% 0.50% 23.53% -8.62% 3.48% -
  Horiz. % 146.70% 80.42% 117.38% 116.80% 94.55% 103.48% 100.00%
ROE 2.64 % 1.52 % 2.07 % 3.84 % 1.88 % 3.02 % 1.64 % 37.31%
  QoQ % 73.68% -26.57% -46.09% 104.26% -37.75% 84.15% -
  Horiz. % 160.98% 92.68% 126.22% 234.15% 114.63% 184.15% 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 33.03 38.77 37.12 39.51 36.66 34.01 31.10 4.09%
  QoQ % -14.81% 4.45% -6.05% 7.77% 7.79% 9.36% -
  Horiz. % 106.21% 124.66% 119.36% 127.04% 117.88% 109.36% 100.00%
EPS 4.15 2.60 3.63 3.76 2.95 3.02 2.59 36.89%
  QoQ % 59.62% -28.37% -3.46% 27.46% -2.32% 16.60% -
  Horiz. % 160.23% 100.39% 140.15% 145.17% 113.90% 116.60% 100.00%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.5700 1.7100 1.7500 1.0000 1.5700 1.0000 1.5800 -0.42%
  QoQ % -8.19% -2.29% 75.00% -36.31% 57.00% -36.71% -
  Horiz. % 99.37% 108.23% 110.76% 63.29% 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 28.35 27.46 26.25 27.90 25.89 23.77 21.65 19.67%
  QoQ % 3.24% 4.61% -5.91% 7.76% 8.92% 9.79% -
  Horiz. % 130.95% 126.84% 121.25% 128.87% 119.58% 109.79% 100.00%
EPS 3.56 1.84 2.57 2.71 2.08 2.11 1.80 57.50%
  QoQ % 93.48% -28.40% -5.17% 30.29% -1.42% 17.22% -
  Horiz. % 197.78% 102.22% 142.78% 150.56% 115.56% 117.22% 100.00%
DPS 0.00 0.00 0.00 4.24 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.3476 1.2109 1.2375 0.7061 1.1088 0.6988 1.1000 14.48%
  QoQ % 11.29% -2.15% 75.26% -36.32% 58.67% -36.47% -
  Horiz. % 122.51% 110.08% 112.50% 64.19% 100.80% 63.53% 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 2.85 2.86 2.88 2.76 3.06 3.56 3.76 -16.85%
  QoQ % -0.35% -0.69% 4.35% -9.80% -14.04% -5.32% -
  Horiz. % 75.80% 76.06% 76.60% 73.40% 81.38% 94.68% 100.00%
P/EPS 22.65 42.69 29.48 28.36 37.97 40.09 45.17 -36.86%
  QoQ % -46.94% 44.81% 3.95% -25.31% -5.29% -11.25% -
  Horiz. % 50.14% 94.51% 65.26% 62.79% 84.06% 88.75% 100.00%
EY 4.41 2.34 3.39 3.53 2.63 2.49 2.21 58.43%
  QoQ % 88.46% -30.97% -3.97% 34.22% 5.62% 12.67% -
  Horiz. % 199.55% 105.88% 153.39% 159.73% 119.00% 112.67% 100.00%
DY 0.00 0.00 0.00 5.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.60 0.65 0.61 1.09 0.71 1.21 0.74 -13.04%
  QoQ % -7.69% 6.56% -44.04% 53.52% -41.32% 63.51% -
  Horiz. % 81.08% 87.84% 82.43% 147.30% 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 2.88 2.50 2.99 2.78 3.11 3.44 3.83 -17.29%
  QoQ % 15.20% -16.39% 7.55% -10.61% -9.59% -10.18% -
  Horiz. % 75.20% 65.27% 78.07% 72.58% 81.20% 89.82% 100.00%
P/EPS 22.89 37.31 30.58 28.62 38.64 38.77 45.95 -37.13%
  QoQ % -38.65% 22.01% 6.85% -25.93% -0.34% -15.63% -
  Horiz. % 49.82% 81.20% 66.55% 62.29% 84.09% 84.37% 100.00%
EY 4.37 2.68 3.27 3.49 2.59 2.58 2.18 58.92%
  QoQ % 63.06% -18.04% -6.30% 34.75% 0.39% 18.35% -
  Horiz. % 200.46% 122.94% 150.00% 160.09% 118.81% 118.35% 100.00%
DY 0.00 0.00 0.00 5.45 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.61 0.57 0.63 1.10 0.73 1.17 0.75 -12.86%
  QoQ % 7.02% -9.52% -42.73% 50.68% -37.61% 56.00% -
  Horiz. % 81.33% 76.00% 84.00% 146.67% 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.
 


 

276  222  541  1236 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.090.00 
 XDL 0.165+0.005 
 SUPERMX 1.55+0.10 
 HSI-H8K 0.155-0.035 
 MYEG 1.16+0.05 
 THHEAVY 0.1350.00 
 HSI-C7K 0.36+0.05 
 PERDANA 0.535+0.025 
 HUBLINE 0.045-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
6. Rais Yatim: New China visa rules for Malaysians will open floodgates to ‘hundreds of thousands’ save malaysia!!!
7. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
8. Gamuda - Double Happiness On The Way Kenanga Research & Investment
Partners & Brokers