[YSPSAH] YoY Quarter Result on 2010-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 46,638 45,551 39,573 36,139 34,747 33,898 27,229 9.37% YoY % 2.39% 15.11% 9.50% 4.01% 2.50% 24.49% - Horiz. % 171.28% 167.29% 145.33% 132.72% 127.61% 124.49% 100.00%
PBT 5,363 4,696 5,925 4,026 4,589 4,923 3,682 6.46% YoY % 14.20% -20.74% 47.17% -12.27% -6.78% 33.70% - Horiz. % 145.65% 127.54% 160.92% 109.34% 124.63% 133.70% 100.00%
Tax -1,036 -2,045 -914 -1,076 -1,132 -1,491 -672 7.47% YoY % 49.34% -123.74% 15.06% 4.95% 24.08% -121.88% - Horiz. % 154.17% 304.32% 136.01% 160.12% 168.45% 221.88% 100.00%
NP 4,327 2,651 5,011 2,950 3,457 3,432 3,010 6.23% YoY % 63.22% -47.10% 69.86% -14.67% 0.73% 14.02% - Horiz. % 143.75% 88.07% 166.48% 98.01% 114.85% 114.02% 100.00%
NP to SH 4,167 2,604 4,972 2,908 3,385 3,437 2,980 5.74% YoY % 60.02% -47.63% 70.98% -14.09% -1.51% 15.34% - Horiz. % 139.83% 87.38% 166.85% 97.58% 113.59% 115.34% 100.00%
Tax Rate 19.32 % 43.55 % 15.43 % 26.73 % 24.67 % 30.29 % 18.25 % 0.95% YoY % -55.64% 182.24% -42.27% 8.35% -18.55% 65.97% - Horiz. % 105.86% 238.63% 84.55% 146.47% 135.18% 165.97% 100.00%
Total Cost 42,311 42,900 34,562 33,189 31,290 30,466 24,219 9.74% YoY % -1.37% 24.12% 4.14% 6.07% 2.70% 25.79% - Horiz. % 174.70% 177.13% 142.71% 137.04% 129.20% 125.79% 100.00%
Net Worth 222,328 215,228 188,097 154,764 150,336 121,386 104,666 13.37% YoY % 3.30% 14.42% 21.54% 2.95% 23.85% 15.97% - Horiz. % 212.42% 205.63% 179.71% 147.86% 143.63% 115.97% 100.00%
Dividend 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - 40 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 1.34 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 222,328 215,228 188,097 154,764 150,336 121,386 104,666 13.37% YoY % 3.30% 14.42% 21.54% 2.95% 23.85% 15.97% - Horiz. % 212.42% 205.63% 179.71% 147.86% 143.63% 115.97% 100.00%
NOSH 133,130 132,857 119,807 98,576 96,991 68,194 66,666 12.21% YoY % 0.21% 10.89% 21.54% 1.63% 42.23% 2.29% - Horiz. % 199.70% 199.29% 179.71% 147.86% 145.49% 102.29% 100.00%
Ratio Analysis 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 9.28 % 5.82 % 12.66 % 8.16 % 9.95 % 10.12 % 11.05 % -2.86% YoY % 59.45% -54.03% 55.15% -17.99% -1.68% -8.42% - Horiz. % 83.98% 52.67% 114.57% 73.85% 90.05% 91.58% 100.00%
ROE 1.87 % 1.21 % 2.64 % 1.88 % 2.25 % 2.83 % 2.85 % -6.78% YoY % 54.55% -54.17% 40.43% -16.44% -20.49% -0.70% - Horiz. % 65.61% 42.46% 92.63% 65.96% 78.95% 99.30% 100.00%
Per Share 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 35.03 34.29 33.03 36.66 35.82 49.71 40.84 -2.52% YoY % 2.16% 3.81% -9.90% 2.35% -27.94% 21.72% - Horiz. % 85.77% 83.96% 80.88% 89.76% 87.71% 121.72% 100.00%
EPS 3.13 1.96 4.15 2.95 3.49 5.04 4.47 -5.76% YoY % 59.69% -52.77% 40.68% -15.47% -30.75% 12.75% - Horiz. % 70.02% 43.85% 92.84% 66.00% 78.08% 112.75% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.06 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.6700 1.6200 1.5700 1.5700 1.5500 1.7800 1.5700 1.03% YoY % 3.09% 3.18% 0.00% 1.29% -12.92% 13.38% - Horiz. % 106.37% 103.18% 100.00% 100.00% 98.73% 113.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 140,764 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 33.13 32.36 28.11 25.67 24.68 24.08 19.34 9.38% YoY % 2.38% 15.12% 9.51% 4.01% 2.49% 24.51% - Horiz. % 171.30% 167.32% 145.35% 132.73% 127.61% 124.51% 100.00%
EPS 2.96 1.85 3.53 2.07 2.40 2.44 2.12 5.72% YoY % 60.00% -47.59% 70.53% -13.75% -1.64% 15.09% - Horiz. % 139.62% 87.26% 166.51% 97.64% 113.21% 115.09% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.03 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.5794 1.5290 1.3363 1.0995 1.0680 0.8623 0.7436 13.36% YoY % 3.30% 14.42% 21.54% 2.95% 23.85% 15.96% - Horiz. % 212.40% 205.62% 179.71% 147.86% 143.63% 115.96% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.2600 1.0600 0.9400 1.1200 1.0400 1.0500 1.4300 -
P/RPS 3.60 3.09 2.85 3.06 2.90 2.11 3.50 0.47% YoY % 16.50% 8.42% -6.86% 5.52% 37.44% -39.71% - Horiz. % 102.86% 88.29% 81.43% 87.43% 82.86% 60.29% 100.00%
P/EPS 40.26 54.08 22.65 37.97 29.80 20.83 31.99 3.90% YoY % -25.55% 138.76% -40.35% 27.42% 43.06% -34.89% - Horiz. % 125.85% 169.05% 70.80% 118.69% 93.15% 65.11% 100.00%
EY 2.48 1.85 4.41 2.63 3.36 4.80 3.13 -3.80% YoY % 34.05% -58.05% 67.68% -21.73% -30.00% 53.35% - Horiz. % 79.23% 59.11% 140.89% 84.03% 107.35% 153.35% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.04 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.75 0.65 0.60 0.71 0.67 0.59 0.91 -3.17% YoY % 15.38% 8.33% -15.49% 5.97% 13.56% -35.16% - Horiz. % 82.42% 71.43% 65.93% 78.02% 73.63% 64.84% 100.00%
Price Multiplier on Announcement Date 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 12/11/13 14/11/12 30/11/11 22/11/10 16/11/09 29/10/08 19/11/07 -
Price 1.3000 1.0800 0.9500 1.1400 1.0600 0.7600 1.1800 -
P/RPS 3.71 3.15 2.88 3.11 2.96 1.53 2.89 4.25% YoY % 17.78% 9.37% -7.40% 5.07% 93.46% -47.06% - Horiz. % 128.37% 109.00% 99.65% 107.61% 102.42% 52.94% 100.00%
P/EPS 41.53 55.10 22.89 38.64 30.37 15.08 26.40 7.84% YoY % -24.63% 140.72% -40.76% 27.23% 101.39% -42.88% - Horiz. % 157.31% 208.71% 86.70% 146.36% 115.04% 57.12% 100.00%
EY 2.41 1.81 4.37 2.59 3.29 6.63 3.79 -7.26% YoY % 33.15% -58.58% 68.73% -21.28% -50.38% 74.93% - Horiz. % 63.59% 47.76% 115.30% 68.34% 86.81% 174.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.05 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.78 0.67 0.61 0.73 0.68 0.43 0.75 0.66% YoY % 16.42% 9.84% -16.44% 7.35% 58.14% -42.67% - Horiz. % 104.00% 89.33% 81.33% 97.33% 90.67% 57.33% 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.
Comment
YSPSAH 3rd Qtr 2010.pdf 
