Highlights

[YSPSAH] YoY Quarter Result on 2009-12-31 [#4]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 10-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -21.12%    YoY -     52.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 46,476 42,236 38,941 33,200 31,535 28,754 27,774 8.95%
  YoY % 10.04% 8.46% 17.29% 5.28% 9.67% 3.53% -
  Horiz. % 167.34% 152.07% 140.21% 119.54% 113.54% 103.53% 100.00%
PBT 3,891 5,228 5,308 3,376 3,880 3,394 5,274 -4.94%
  YoY % -25.57% -1.51% 57.23% -12.99% 14.32% -35.65% -
  Horiz. % 73.78% 99.13% 100.64% 64.01% 73.57% 64.35% 100.00%
Tax -1,358 -880 -1,381 -680 -2,160 -1,850 -1,227 1.70%
  YoY % -54.32% 36.28% -103.09% 68.52% -16.76% -50.77% -
  Horiz. % 110.68% 71.72% 112.55% 55.42% 176.04% 150.77% 100.00%
NP 2,533 4,348 3,927 2,696 1,720 1,544 4,047 -7.51%
  YoY % -41.74% 10.72% 45.66% 56.74% 11.40% -61.85% -
  Horiz. % 62.59% 107.44% 97.03% 66.62% 42.50% 38.15% 100.00%
NP to SH 2,600 4,255 3,788 2,670 1,755 1,563 4,047 -7.10%
  YoY % -38.90% 12.33% 41.87% 52.14% 12.28% -61.38% -
  Horiz. % 64.25% 105.14% 93.60% 65.97% 43.37% 38.62% 100.00%
Tax Rate 34.90 % 16.83 % 26.02 % 20.14 % 55.67 % 54.51 % 23.27 % 6.98%
  YoY % 107.37% -35.32% 29.20% -63.82% 2.13% 134.25% -
  Horiz. % 149.98% 72.32% 111.82% 86.55% 239.24% 234.25% 100.00%
Total Cost 43,943 37,888 35,014 30,504 29,815 27,210 23,727 10.81%
  YoY % 15.98% 8.21% 14.78% 2.31% 9.57% 14.68% -
  Horiz. % 185.20% 159.68% 147.57% 128.56% 125.66% 114.68% 100.00%
Net Worth 218,666 212,749 98,553 96,714 68,287 112,811 98,512 14.20%
  YoY % 2.78% 115.87% 1.90% 41.63% -39.47% 14.51% -
  Horiz. % 221.97% 215.96% 100.04% 98.18% 69.32% 114.51% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 5,913 5,802 - - - -
  YoY % 0.00% 0.00% 1.90% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 101.90% 100.00% - - -
Div Payout % - % - % 156.10 % 217.34 % - % - % - % -
  YoY % 0.00% 0.00% -28.18% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 71.82% 100.00% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 218,666 212,749 98,553 96,714 68,287 112,811 98,512 14.20%
  YoY % 2.78% 115.87% 1.90% 41.63% -39.47% 14.51% -
  Horiz. % 221.97% 215.96% 100.04% 98.18% 69.32% 114.51% 100.00%
NOSH 133,333 132,968 98,553 96,714 68,287 66,752 66,562 12.26%
  YoY % 0.27% 34.92% 1.90% 41.63% 2.30% 0.28% -
  Horiz. % 200.31% 199.77% 148.06% 145.30% 102.59% 100.28% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.45 % 10.29 % 10.08 % 8.12 % 5.45 % 5.37 % 14.57 % -15.10%
  YoY % -47.04% 2.08% 24.14% 48.99% 1.49% -63.14% -
  Horiz. % 37.41% 70.62% 69.18% 55.73% 37.41% 36.86% 100.00%
ROE 1.19 % 2.00 % 3.84 % 2.76 % 2.57 % 1.39 % 4.11 % -18.65%
  YoY % -40.50% -47.92% 39.13% 7.39% 84.89% -66.18% -
  Horiz. % 28.95% 48.66% 93.43% 67.15% 62.53% 33.82% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 34.86 31.76 39.51 34.33 46.18 43.08 41.73 -2.95%
  YoY % 9.76% -19.62% 15.09% -25.66% 7.20% 3.24% -
  Horiz. % 83.54% 76.11% 94.68% 82.27% 110.66% 103.24% 100.00%
EPS 1.95 3.20 3.76 3.19 1.83 2.34 6.08 -17.25%
  YoY % -39.06% -14.89% 17.87% 74.32% -21.79% -61.51% -
  Horiz. % 32.07% 52.63% 61.84% 52.47% 30.10% 38.49% 100.00%
DPS 0.00 0.00 6.00 6.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% - - -
NAPS 1.6400 1.6000 1.0000 1.0000 1.0000 1.6900 1.4800 1.72%
  YoY % 2.50% 60.00% 0.00% 0.00% -40.83% 14.19% -
  Horiz. % 110.81% 108.11% 67.57% 67.57% 67.57% 114.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,583
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 33.30 30.26 27.90 23.78 22.59 20.60 19.90 8.95%
  YoY % 10.05% 8.46% 17.33% 5.27% 9.66% 3.52% -
  Horiz. % 167.34% 152.06% 140.20% 119.50% 113.52% 103.52% 100.00%
EPS 1.86 3.05 2.71 1.91 1.26 1.12 2.90 -7.13%
  YoY % -39.02% 12.55% 41.88% 51.59% 12.50% -61.38% -
  Horiz. % 64.14% 105.17% 93.45% 65.86% 43.45% 38.62% 100.00%
DPS 0.00 0.00 4.24 4.16 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 1.92% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 101.92% 100.00% - - -
NAPS 1.5666 1.5242 0.7061 0.6929 0.4892 0.8082 0.7058 14.20%
  YoY % 2.78% 115.86% 1.91% 41.64% -39.47% 14.51% -
  Horiz. % 221.96% 215.95% 100.04% 98.17% 69.31% 114.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.0400 1.0000 1.0900 1.0300 0.9200 1.2000 1.0500 -
P/RPS 2.98 3.15 2.76 3.00 1.99 2.79 2.52 2.83%
  YoY % -5.40% 14.13% -8.00% 50.75% -28.67% 10.71% -
  Horiz. % 118.25% 125.00% 109.52% 119.05% 78.97% 110.71% 100.00%
P/EPS 53.33 31.25 28.36 37.31 35.80 51.25 17.27 20.65%
  YoY % 70.66% 10.19% -23.99% 4.22% -30.15% 196.76% -
  Horiz. % 308.80% 180.95% 164.22% 216.04% 207.30% 296.76% 100.00%
EY 1.88 3.20 3.53 2.68 2.79 1.95 5.79 -17.08%
  YoY % -41.25% -9.35% 31.72% -3.94% 43.08% -66.32% -
  Horiz. % 32.47% 55.27% 60.97% 46.29% 48.19% 33.68% 100.00%
DY 0.00 0.00 5.50 5.83 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -5.66% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 94.34% 100.00% - - -
P/NAPS 0.63 0.63 1.09 1.03 0.92 0.71 0.71 -1.97%
  YoY % 0.00% -42.20% 5.83% 11.96% 29.58% 0.00% -
  Horiz. % 88.73% 88.73% 153.52% 145.07% 129.58% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 27/02/12 25/02/11 10/02/10 12/02/09 30/01/08 28/02/07 -
Price 1.0400 1.0300 1.1000 1.0400 1.0000 1.1500 1.0700 -
P/RPS 2.98 3.24 2.78 3.03 2.17 2.67 2.56 2.56%
  YoY % -8.02% 16.55% -8.25% 39.63% -18.73% 4.30% -
  Horiz. % 116.41% 126.56% 108.59% 118.36% 84.77% 104.30% 100.00%
P/EPS 53.33 32.19 28.62 37.67 38.91 49.11 17.60 20.27%
  YoY % 65.67% 12.47% -24.02% -3.19% -20.77% 179.03% -
  Horiz. % 303.01% 182.90% 162.61% 214.03% 221.08% 279.03% 100.00%
EY 1.88 3.11 3.49 2.65 2.57 2.04 5.68 -16.82%
  YoY % -39.55% -10.89% 31.70% 3.11% 25.98% -64.08% -
  Horiz. % 33.10% 54.75% 61.44% 46.65% 45.25% 35.92% 100.00%
DY 0.00 0.00 5.45 5.77 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -5.55% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 94.45% 100.00% - - -
P/NAPS 0.63 0.64 1.10 1.04 1.00 0.68 0.72 -2.20%
  YoY % -1.56% -41.82% 5.77% 4.00% 47.06% -5.56% -
  Horiz. % 87.50% 88.89% 152.78% 144.44% 138.89% 94.44% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers