Highlights

[YSPSAH] QoQ Quarter Result on 2011-03-31 [#1]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 25-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -5.41%    YoY -     42.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 42,236 39,573 38,324 36,640 38,941 36,139 33,179 17.41%
  QoQ % 6.73% 3.26% 4.60% -5.91% 7.75% 8.92% -
  Horiz. % 127.30% 119.27% 115.51% 110.43% 117.37% 108.92% 100.00%
PBT 5,228 5,925 2,909 4,604 5,308 4,026 4,121 17.14%
  QoQ % -11.76% 103.68% -36.82% -13.26% 31.84% -2.31% -
  Horiz. % 126.86% 143.78% 70.59% 111.72% 128.80% 97.69% 100.00%
Tax -880 -914 -251 -894 -1,381 -1,076 -1,159 -16.73%
  QoQ % 3.72% -264.14% 71.92% 35.26% -28.35% 7.16% -
  Horiz. % 75.93% 78.86% 21.66% 77.14% 119.15% 92.84% 100.00%
NP 4,348 5,011 2,658 3,710 3,927 2,950 2,962 29.07%
  QoQ % -13.23% 88.53% -28.36% -5.53% 33.12% -0.41% -
  Horiz. % 146.79% 169.18% 89.74% 125.25% 132.58% 99.59% 100.00%
NP to SH 4,255 4,972 2,570 3,583 3,788 2,908 2,944 27.75%
  QoQ % -14.42% 93.46% -28.27% -5.41% 30.26% -1.22% -
  Horiz. % 144.53% 168.89% 87.30% 121.71% 128.67% 98.78% 100.00%
Tax Rate 16.83 % 15.43 % 8.63 % 19.42 % 26.02 % 26.73 % 28.12 % -28.91%
  QoQ % 9.07% 78.79% -55.56% -25.37% -2.66% -4.94% -
  Horiz. % 59.85% 54.87% 30.69% 69.06% 92.53% 95.06% 100.00%
Total Cost 37,888 34,562 35,666 32,930 35,014 33,189 30,217 16.23%
  QoQ % 9.62% -3.10% 8.31% -5.95% 5.50% 9.84% -
  Horiz. % 125.39% 114.38% 118.03% 108.98% 115.88% 109.84% 100.00%
Net Worth 212,749 188,097 169,026 172,734 98,553 154,764 97,543 67.94%
  QoQ % 13.11% 11.28% -2.15% 75.27% -36.32% 58.66% -
  Horiz. % 218.11% 192.83% 173.28% 177.08% 101.04% 158.66% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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% 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% 100.00% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 212,749 188,097 169,026 172,734 98,553 154,764 97,543 67.94%
  QoQ % 13.11% 11.28% -2.15% 75.27% -36.32% 58.66% -
  Horiz. % 218.11% 192.83% 173.28% 177.08% 101.04% 158.66% 100.00%
NOSH 132,968 119,807 98,846 98,705 98,553 98,576 97,543 22.87%
  QoQ % 10.99% 21.21% 0.14% 0.15% -0.02% 1.06% -
  Horiz. % 136.32% 122.82% 101.34% 101.19% 101.04% 101.06% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.29 % 12.66 % 6.94 % 10.13 % 10.08 % 8.16 % 8.93 % 9.88%
  QoQ % -18.72% 82.42% -31.49% 0.50% 23.53% -8.62% -
  Horiz. % 115.23% 141.77% 77.72% 113.44% 112.88% 91.38% 100.00%
ROE 2.00 % 2.64 % 1.52 % 2.07 % 3.84 % 1.88 % 3.02 % -23.97%
  QoQ % -24.24% 73.68% -26.57% -46.09% 104.26% -37.75% -
  Horiz. % 66.23% 87.42% 50.33% 68.54% 127.15% 62.25% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 31.76 33.03 38.77 37.12 39.51 36.66 34.01 -4.45%
  QoQ % -3.84% -14.81% 4.45% -6.05% 7.77% 7.79% -
  Horiz. % 93.38% 97.12% 114.00% 109.14% 116.17% 107.79% 100.00%
EPS 3.20 4.15 2.60 3.63 3.76 2.95 3.02 3.92%
  QoQ % -22.89% 59.62% -28.37% -3.46% 27.46% -2.32% -
  Horiz. % 105.96% 137.42% 86.09% 120.20% 124.50% 97.68% 100.00%
DPS 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.6000 1.5700 1.7100 1.7500 1.0000 1.5700 1.0000 36.68%
  QoQ % 1.91% -8.19% -2.29% 75.00% -36.31% 57.00% -
  Horiz. % 160.00% 157.00% 171.00% 175.00% 100.00% 157.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,583
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 30.26 28.35 27.46 26.25 27.90 25.89 23.77 17.41%
  QoQ % 6.74% 3.24% 4.61% -5.91% 7.76% 8.92% -
  Horiz. % 127.30% 119.27% 115.52% 110.43% 117.37% 108.92% 100.00%
EPS 3.05 3.56 1.84 2.57 2.71 2.08 2.11 27.76%
  QoQ % -14.33% 93.48% -28.40% -5.17% 30.29% -1.42% -
  Horiz. % 144.55% 168.72% 87.20% 121.80% 128.44% 98.58% 100.00%
DPS 0.00 0.00 0.00 0.00 4.24 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.5242 1.3476 1.2109 1.2375 0.7061 1.1088 0.6988 67.95%
  QoQ % 13.10% 11.29% -2.15% 75.26% -36.32% 58.67% -
  Horiz. % 218.12% 192.84% 173.28% 177.09% 101.04% 158.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.0000 0.9400 1.1100 1.0700 1.0900 1.1200 1.2100 -
P/RPS 3.15 2.85 2.86 2.88 2.76 3.06 3.56 -7.81%
  QoQ % 10.53% -0.35% -0.69% 4.35% -9.80% -14.04% -
  Horiz. % 88.48% 80.06% 80.34% 80.90% 77.53% 85.96% 100.00%
P/EPS 31.25 22.65 42.69 29.48 28.36 37.97 40.09 -15.26%
  QoQ % 37.97% -46.94% 44.81% 3.95% -25.31% -5.29% -
  Horiz. % 77.95% 56.50% 106.49% 73.53% 70.74% 94.71% 100.00%
EY 3.20 4.41 2.34 3.39 3.53 2.63 2.49 18.15%
  QoQ % -27.44% 88.46% -30.97% -3.97% 34.22% 5.62% -
  Horiz. % 128.51% 177.11% 93.98% 136.14% 141.77% 105.62% 100.00%
DY 0.00 0.00 0.00 0.00 5.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.63 0.60 0.65 0.61 1.09 0.71 1.21 -35.20%
  QoQ % 5.00% -7.69% 6.56% -44.04% 53.52% -41.32% -
  Horiz. % 52.07% 49.59% 53.72% 50.41% 90.08% 58.68% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 30/11/11 22/08/11 25/05/11 25/02/11 22/11/10 04/08/10 -
Price 1.0300 0.9500 0.9700 1.1100 1.1000 1.1400 1.1700 -
P/RPS 3.24 2.88 2.50 2.99 2.78 3.11 3.44 -3.90%
  QoQ % 12.50% 15.20% -16.39% 7.55% -10.61% -9.59% -
  Horiz. % 94.19% 83.72% 72.67% 86.92% 80.81% 90.41% 100.00%
P/EPS 32.19 22.89 37.31 30.58 28.62 38.64 38.77 -11.63%
  QoQ % 40.63% -38.65% 22.01% 6.85% -25.93% -0.34% -
  Horiz. % 83.03% 59.04% 96.23% 78.88% 73.82% 99.66% 100.00%
EY 3.11 4.37 2.68 3.27 3.49 2.59 2.58 13.23%
  QoQ % -28.83% 63.06% -18.04% -6.30% 34.75% 0.39% -
  Horiz. % 120.54% 169.38% 103.88% 126.74% 135.27% 100.39% 100.00%
DY 0.00 0.00 0.00 0.00 5.45 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.64 0.61 0.57 0.63 1.10 0.73 1.17 -33.04%
  QoQ % 4.92% 7.02% -9.52% -42.73% 50.68% -37.61% -
  Horiz. % 54.70% 52.14% 48.72% 53.85% 94.02% 62.39% 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