Highlights

[YSPSAH] YoY Annualized 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 -     8.95%    YoY -     0.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 190,827 180,610 156,773 138,483 130,775 124,016 105,337 10.40%
  YoY % 5.66% 15.20% 13.21% 5.89% 5.45% 17.73% -
  Horiz. % 181.16% 171.46% 148.83% 131.47% 124.15% 117.73% 100.00%
PBT 22,019 20,151 18,666 16,936 16,103 18,349 15,870 5.60%
  YoY % 9.27% 7.96% 10.21% 5.17% -12.24% 15.62% -
  Horiz. % 138.75% 126.98% 117.62% 106.72% 101.47% 115.62% 100.00%
Tax -5,371 -6,580 -2,939 -4,488 -3,885 -6,048 -4,192 4.21%
  YoY % 18.37% -123.89% 34.51% -15.52% 35.76% -44.27% -
  Horiz. % 128.12% 156.97% 70.11% 107.06% 92.68% 144.27% 100.00%
NP 16,648 13,571 15,727 12,448 12,218 12,301 11,678 6.08%
  YoY % 22.67% -13.71% 26.34% 1.88% -0.67% 5.33% -
  Horiz. % 142.56% 116.21% 134.67% 106.59% 104.62% 105.33% 100.00%
NP to SH 16,191 13,628 15,380 12,157 12,060 12,367 11,653 5.63%
  YoY % 18.81% -11.39% 26.51% 0.80% -2.48% 6.13% -
  Horiz. % 138.94% 116.95% 131.98% 104.33% 103.49% 106.13% 100.00%
Tax Rate 24.39 % 32.65 % 15.75 % 26.50 % 24.13 % 32.96 % 26.41 % -1.32%
  YoY % -25.30% 107.30% -40.57% 9.82% -26.79% 24.80% -
  Horiz. % 92.35% 123.63% 59.64% 100.34% 91.37% 124.80% 100.00%
Total Cost 174,179 167,039 141,046 126,035 118,557 111,715 93,659 10.88%
  YoY % 4.27% 18.43% 11.91% 6.31% 6.12% 19.28% -
  Horiz. % 185.97% 178.35% 150.60% 134.57% 126.58% 119.28% 100.00%
Net Worth 226,168 218,260 182,011 167,513 152,073 123,122 113,041 12.24%
  YoY % 3.62% 19.92% 8.65% 10.15% 23.51% 8.92% -
  Horiz. % 200.08% 193.08% 161.01% 148.19% 134.53% 108.92% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - 5,811 4,104 4,013 -
  YoY % 0.00% 0.00% 0.00% 0.00% 41.61% 2.26% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 144.81% 102.26% 100.00%
Div Payout % - % - % - % - % 48.19 % 33.19 % 34.44 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 45.19% -3.63% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 139.92% 96.37% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 226,168 218,260 182,011 167,513 152,073 123,122 113,041 12.24%
  YoY % 3.62% 19.92% 8.65% 10.15% 23.51% 8.92% -
  Horiz. % 200.08% 193.08% 161.01% 148.19% 134.53% 108.92% 100.00%
NOSH 133,040 133,085 113,757 97,961 96,861 68,401 66,888 12.13%
  YoY % -0.03% 16.99% 16.12% 1.13% 41.61% 2.26% -
  Horiz. % 198.90% 198.97% 170.07% 146.45% 144.81% 102.26% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 8.72 % 7.51 % 10.03 % 8.99 % 9.34 % 9.92 % 11.09 % -3.92%
  YoY % 16.11% -25.12% 11.57% -3.75% -5.85% -10.55% -
  Horiz. % 78.63% 67.72% 90.44% 81.06% 84.22% 89.45% 100.00%
ROE 7.16 % 6.24 % 8.45 % 7.26 % 7.93 % 10.04 % 10.31 % -5.89%
  YoY % 14.74% -26.15% 16.39% -8.45% -21.02% -2.62% -
  Horiz. % 69.45% 60.52% 81.96% 70.42% 76.92% 97.38% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 143.44 135.71 137.81 141.36 135.01 181.31 157.48 -1.54%
  YoY % 5.70% -1.52% -2.51% 4.70% -25.54% 15.13% -
  Horiz. % 91.08% 86.18% 87.51% 89.76% 85.73% 115.13% 100.00%
EPS 12.17 10.24 13.52 12.41 14.43 12.87 17.42 -5.80%
  YoY % 18.85% -24.26% 8.94% -14.00% 12.12% -26.12% -
  Horiz. % 69.86% 58.78% 77.61% 71.24% 82.84% 73.88% 100.00%
DPS 0.00 0.00 0.00 0.00 6.00 6.00 6.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 1.7000 1.6400 1.6000 1.7100 1.5700 1.8000 1.6900 0.10%
  YoY % 3.66% 2.50% -6.43% 8.92% -12.78% 6.51% -
  Horiz. % 100.59% 97.04% 94.67% 101.18% 92.90% 106.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,586
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 136.71 129.39 112.31 99.21 93.69 88.84 75.46 10.40%
  YoY % 5.66% 15.21% 13.20% 5.89% 5.46% 17.73% -
  Horiz. % 181.17% 171.47% 148.83% 131.47% 124.16% 117.73% 100.00%
EPS 11.60 9.76 11.02 8.71 8.64 8.86 8.35 5.63%
  YoY % 18.85% -11.43% 26.52% 0.81% -2.48% 6.11% -
  Horiz. % 138.92% 116.89% 131.98% 104.31% 103.47% 106.11% 100.00%
DPS 0.00 0.00 0.00 0.00 4.16 2.94 2.88 -
  YoY % 0.00% 0.00% 0.00% 0.00% 41.50% 2.08% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 144.44% 102.08% 100.00%
NAPS 1.6203 1.5636 1.3039 1.2001 1.0895 0.8821 0.8098 12.24%
  YoY % 3.63% 19.92% 8.65% 10.15% 23.51% 8.93% -
  Horiz. % 200.09% 193.08% 161.02% 148.20% 134.54% 108.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.3400 1.0400 1.0000 1.0900 1.0300 0.9200 1.2000 -
P/RPS 0.93 0.77 0.73 0.77 0.76 0.51 0.76 3.42%
  YoY % 20.78% 5.48% -5.19% 1.32% 49.02% -32.89% -
  Horiz. % 122.37% 101.32% 96.05% 101.32% 100.00% 67.11% 100.00%
P/EPS 11.01 10.16 7.40 8.78 8.27 5.09 6.89 8.12%
  YoY % 8.37% 37.30% -15.72% 6.17% 62.48% -26.12% -
  Horiz. % 159.80% 147.46% 107.40% 127.43% 120.03% 73.88% 100.00%
EY 9.08 9.85 13.52 11.39 12.09 19.65 14.52 -7.52%
  YoY % -7.82% -27.14% 18.70% -5.79% -38.47% 35.33% -
  Horiz. % 62.53% 67.84% 93.11% 78.44% 83.26% 135.33% 100.00%
DY 0.00 0.00 0.00 0.00 5.83 6.52 5.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -10.58% 30.40% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 116.60% 130.40% 100.00%
P/NAPS 0.79 0.63 0.63 0.64 0.66 0.51 0.71 1.79%
  YoY % 25.40% 0.00% -1.56% -3.03% 29.41% -28.17% -
  Horiz. % 111.27% 88.73% 88.73% 90.14% 92.96% 71.83% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 27/02/13 27/02/12 25/02/11 10/02/10 12/02/09 30/01/08 -
Price 1.3600 1.0400 1.0300 1.1000 1.0400 1.0000 1.1500 -
P/RPS 0.95 0.77 0.75 0.78 0.77 0.55 0.73 4.48%
  YoY % 23.38% 2.67% -3.85% 1.30% 40.00% -24.66% -
  Horiz. % 130.14% 105.48% 102.74% 106.85% 105.48% 75.34% 100.00%
P/EPS 11.18 10.16 7.62 8.86 8.35 5.53 6.60 9.17%
  YoY % 10.04% 33.33% -14.00% 6.11% 50.99% -16.21% -
  Horiz. % 169.39% 153.94% 115.45% 134.24% 126.52% 83.79% 100.00%
EY 8.95 9.85 13.13 11.28 11.97 18.08 15.15 -8.39%
  YoY % -9.14% -24.98% 16.40% -5.76% -33.79% 19.34% -
  Horiz. % 59.08% 65.02% 86.67% 74.46% 79.01% 119.34% 100.00%
DY 0.00 0.00 0.00 0.00 5.77 6.00 5.22 -
  YoY % 0.00% 0.00% 0.00% 0.00% -3.83% 14.94% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 110.54% 114.94% 100.00%
P/NAPS 0.80 0.63 0.64 0.64 0.66 0.56 0.68 2.74%
  YoY % 26.98% -1.56% 0.00% -3.03% 17.86% -17.65% -
  Horiz. % 117.65% 92.65% 94.12% 94.12% 97.06% 82.35% 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.
 


 

289  696  426  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.185-0.015 
 ASB 0.19+0.005 
 XOX 0.045-0.01 
 ARMADA 0.315-0.02 
 HSI-H8W 0.205+0.06 
 LAMBO-WB 0.005-0.005 
 AIRASIA 1.00-0.11 
 KNM 0.22-0.025 
 DSONIC 1.07-0.06 
 PWRWELL 0.32-0.035 
Partners & Brokers