Highlights

[YSPSAH] QoQ Quarter Result on 2010-03-31 [#1]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 14-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -5.73%    YoY -     -30.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 38,941 36,139 33,179 30,224 33,200 34,747 31,689 14.68%
  QoQ % 7.75% 8.92% 9.78% -8.96% -4.45% 9.65% -
  Horiz. % 122.88% 114.04% 104.70% 95.38% 104.77% 109.65% 100.00%
PBT 5,308 4,026 4,121 3,481 3,376 4,589 3,264 38.17%
  QoQ % 31.84% -2.31% 18.39% 3.11% -26.43% 40.59% -
  Horiz. % 162.62% 123.35% 126.26% 106.65% 103.43% 140.59% 100.00%
Tax -1,381 -1,076 -1,159 -872 -680 -1,132 -827 40.62%
  QoQ % -28.35% 7.16% -32.91% -28.24% 39.93% -36.88% -
  Horiz. % 166.99% 130.11% 140.15% 105.44% 82.22% 136.88% 100.00%
NP 3,927 2,950 2,962 2,609 2,696 3,457 2,437 37.33%
  QoQ % 33.12% -0.41% 13.53% -3.23% -22.01% 41.85% -
  Horiz. % 161.14% 121.05% 121.54% 107.06% 110.63% 141.85% 100.00%
NP to SH 3,788 2,908 2,944 2,517 2,670 3,385 2,374 36.43%
  QoQ % 30.26% -1.22% 16.96% -5.73% -21.12% 42.59% -
  Horiz. % 159.56% 122.49% 124.01% 106.02% 112.47% 142.59% 100.00%
Tax Rate 26.02 % 26.73 % 28.12 % 25.05 % 20.14 % 24.67 % 25.34 % 1.78%
  QoQ % -2.66% -4.94% 12.26% 24.38% -18.36% -2.64% -
  Horiz. % 102.68% 105.49% 110.97% 98.86% 79.48% 97.36% 100.00%
Total Cost 35,014 33,189 30,217 27,615 30,504 31,290 29,252 12.70%
  QoQ % 5.50% 9.84% 9.42% -9.47% -2.51% 6.97% -
  Horiz. % 119.70% 113.46% 103.30% 94.40% 104.28% 106.97% 100.00%
Net Worth 98,553 154,764 97,543 153,546 96,714 150,336 129,741 -16.71%
  QoQ % -36.32% 58.66% -36.47% 58.76% -35.67% 15.87% -
  Horiz. % 75.96% 119.29% 75.18% 118.35% 74.54% 115.87% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 5,913 - - - 5,802 - 41 2,607.58%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 14,281.06% 0.00% 0.00% 0.00% 14,014.61% 0.00% 100.00%
Div Payout % 156.10 % - % - % - % 217.34 % - % 1.74 % 1,887.67%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 8,971.26% 0.00% 0.00% 0.00% 12,490.80% 0.00% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 98,553 154,764 97,543 153,546 96,714 150,336 129,741 -16.71%
  QoQ % -36.32% 58.66% -36.47% 58.76% -35.67% 15.87% -
  Horiz. % 75.96% 119.29% 75.18% 118.35% 74.54% 115.87% 100.00%
NOSH 98,553 98,576 97,543 97,181 96,714 96,991 69,011 26.73%
  QoQ % -0.02% 1.06% 0.37% 0.48% -0.29% 40.54% -
  Horiz. % 142.81% 142.84% 141.34% 140.82% 140.14% 140.54% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 10.08 % 8.16 % 8.93 % 8.63 % 8.12 % 9.95 % 7.69 % 19.71%
  QoQ % 23.53% -8.62% 3.48% 6.28% -18.39% 29.39% -
  Horiz. % 131.08% 106.11% 116.12% 112.22% 105.59% 129.39% 100.00%
ROE 3.84 % 1.88 % 3.02 % 1.64 % 2.76 % 2.25 % 1.83 % 63.68%
  QoQ % 104.26% -37.75% 84.15% -40.58% 22.67% 22.95% -
  Horiz. % 209.84% 102.73% 165.03% 89.62% 150.82% 122.95% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 39.51 36.66 34.01 31.10 34.33 35.82 45.92 -9.51%
  QoQ % 7.77% 7.79% 9.36% -9.41% -4.16% -21.99% -
  Horiz. % 86.04% 79.83% 74.06% 67.73% 74.76% 78.01% 100.00%
EPS 3.76 2.95 3.02 2.59 3.19 3.49 3.44 6.09%
  QoQ % 27.46% -2.32% 16.60% -18.81% -8.60% 1.45% -
  Horiz. % 109.30% 85.76% 87.79% 75.29% 92.73% 101.45% 100.00%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.06 2,036.44%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10,000.00% 0.00% 0.00% 0.00% 10,000.00% 0.00% 100.00%
NAPS 1.0000 1.5700 1.0000 1.5800 1.0000 1.5500 1.8800 -34.28%
  QoQ % -36.31% 57.00% -36.71% 58.00% -35.48% -17.55% -
  Horiz. % 53.19% 83.51% 53.19% 84.04% 53.19% 82.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,583
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 27.90 25.89 23.77 21.65 23.78 24.89 22.70 14.70%
  QoQ % 7.76% 8.92% 9.79% -8.96% -4.46% 9.65% -
  Horiz. % 122.91% 114.05% 104.71% 95.37% 104.76% 109.65% 100.00%
EPS 2.71 2.08 2.11 1.80 1.91 2.43 1.70 36.35%
  QoQ % 30.29% -1.42% 17.22% -5.76% -21.40% 42.94% -
  Horiz. % 159.41% 122.35% 124.12% 105.88% 112.35% 142.94% 100.00%
DPS 4.24 0.00 0.00 0.00 4.16 0.00 0.03 2,588.93%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 14,133.33% 0.00% 0.00% 0.00% 13,866.67% 0.00% 100.00%
NAPS 0.7061 1.1088 0.6988 1.1000 0.6929 1.0770 0.9295 -16.70%
  QoQ % -36.32% 58.67% -36.47% 58.75% -35.66% 15.87% -
  Horiz. % 75.97% 119.29% 75.18% 118.34% 74.55% 115.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.0900 1.1200 1.2100 1.1700 1.0300 1.0400 1.1200 -
P/RPS 2.76 3.06 3.56 3.76 3.00 2.90 2.44 8.54%
  QoQ % -9.80% -14.04% -5.32% 25.33% 3.45% 18.85% -
  Horiz. % 113.11% 125.41% 145.90% 154.10% 122.95% 118.85% 100.00%
P/EPS 28.36 37.97 40.09 45.17 37.31 29.80 32.56 -8.77%
  QoQ % -25.31% -5.29% -11.25% 21.07% 25.20% -8.48% -
  Horiz. % 87.10% 116.62% 123.13% 138.73% 114.59% 91.52% 100.00%
EY 3.53 2.63 2.49 2.21 2.68 3.36 3.07 9.73%
  QoQ % 34.22% 5.62% 12.67% -17.54% -20.24% 9.45% -
  Horiz. % 114.98% 85.67% 81.11% 71.99% 87.30% 109.45% 100.00%
DY 5.50 0.00 0.00 0.00 5.83 0.00 0.05 2,176.20%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 11,000.00% 0.00% 0.00% 0.00% 11,660.00% 0.00% 100.00%
P/NAPS 1.09 0.71 1.21 0.74 1.03 0.67 0.60 48.72%
  QoQ % 53.52% -41.32% 63.51% -28.16% 53.73% 11.67% -
  Horiz. % 181.67% 118.33% 201.67% 123.33% 171.67% 111.67% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 22/11/10 04/08/10 14/05/10 10/02/10 16/11/09 19/08/09 -
Price 1.1000 1.1400 1.1700 1.1900 1.0400 1.0600 1.0700 -
P/RPS 2.78 3.11 3.44 3.83 3.03 2.96 2.33 12.46%
  QoQ % -10.61% -9.59% -10.18% 26.40% 2.36% 27.04% -
  Horiz. % 119.31% 133.48% 147.64% 164.38% 130.04% 127.04% 100.00%
P/EPS 28.62 38.64 38.77 45.95 37.67 30.37 31.10 -5.38%
  QoQ % -25.93% -0.34% -15.63% 21.98% 24.04% -2.35% -
  Horiz. % 92.03% 124.24% 124.66% 147.75% 121.13% 97.65% 100.00%
EY 3.49 2.59 2.58 2.18 2.65 3.29 3.21 5.72%
  QoQ % 34.75% 0.39% 18.35% -17.74% -19.45% 2.49% -
  Horiz. % 108.72% 80.69% 80.37% 67.91% 82.55% 102.49% 100.00%
DY 5.45 0.00 0.00 0.00 5.77 0.00 0.06 1,904.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 9,083.33% 0.00% 0.00% 0.00% 9,616.67% 0.00% 100.00%
P/NAPS 1.10 0.73 1.17 0.75 1.04 0.68 0.57 54.82%
  QoQ % 50.68% -37.61% 56.00% -27.88% 52.94% 19.30% -
  Horiz. % 192.98% 128.07% 205.26% 131.58% 182.46% 119.30% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers