Highlights

[YSPSAH] YoY 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 -     30.26%    YoY -     41.87%
Quarter Report


View:


Show?  YoY % Horiz. %

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 48,784 46,476 42,236 38,941 33,200 31,535 28,754 9.20%
  YoY % 4.97% 10.04% 8.46% 17.29% 5.28% 9.67% -
  Horiz. % 169.66% 161.63% 146.89% 135.43% 115.46% 109.67% 100.00%
PBT 5,540 3,891 5,228 5,308 3,376 3,880 3,394 8.50%
  YoY % 42.38% -25.57% -1.51% 57.23% -12.99% 14.32% -
  Horiz. % 163.23% 114.64% 154.04% 156.39% 99.47% 114.32% 100.00%
Tax -1,373 -1,358 -880 -1,381 -680 -2,160 -1,850 -4.84%
  YoY % -1.10% -54.32% 36.28% -103.09% 68.52% -16.76% -
  Horiz. % 74.22% 73.41% 47.57% 74.65% 36.76% 116.76% 100.00%
NP 4,167 2,533 4,348 3,927 2,696 1,720 1,544 17.98%
  YoY % 64.51% -41.74% 10.72% 45.66% 56.74% 11.40% -
  Horiz. % 269.88% 164.05% 281.61% 254.34% 174.61% 111.40% 100.00%
NP to SH 4,072 2,600 4,255 3,788 2,670 1,755 1,563 17.29%
  YoY % 56.62% -38.90% 12.33% 41.87% 52.14% 12.28% -
  Horiz. % 260.52% 166.35% 272.23% 242.35% 170.83% 112.28% 100.00%
Tax Rate 24.78 % 34.90 % 16.83 % 26.02 % 20.14 % 55.67 % 54.51 % -12.30%
  YoY % -29.00% 107.37% -35.32% 29.20% -63.82% 2.13% -
  Horiz. % 45.46% 64.02% 30.88% 47.73% 36.95% 102.13% 100.00%
Total Cost 44,617 43,943 37,888 35,014 30,504 29,815 27,210 8.58%
  YoY % 1.53% 15.98% 8.21% 14.78% 2.31% 9.57% -
  Horiz. % 163.97% 161.50% 139.24% 128.68% 112.11% 109.57% 100.00%
Net Worth 226,222 218,666 212,749 98,553 96,714 68,287 112,811 12.28%
  YoY % 3.46% 2.78% 115.87% 1.90% 41.63% -39.47% -
  Horiz. % 200.53% 193.83% 188.59% 87.36% 85.73% 60.53% 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 - - - 5,913 5,802 - - -
  YoY % 0.00% 0.00% 0.00% 1.90% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 101.90% 100.00% - -
Div Payout % - % - % - % 156.10 % 217.34 % - % - % -
  YoY % 0.00% 0.00% 0.00% -28.18% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 71.82% 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 226,222 218,666 212,749 98,553 96,714 68,287 112,811 12.28%
  YoY % 3.46% 2.78% 115.87% 1.90% 41.63% -39.47% -
  Horiz. % 200.53% 193.83% 188.59% 87.36% 85.73% 60.53% 100.00%
NOSH 133,071 133,333 132,968 98,553 96,714 68,287 66,752 12.17%
  YoY % -0.20% 0.27% 34.92% 1.90% 41.63% 2.30% -
  Horiz. % 199.35% 199.74% 199.20% 147.64% 144.89% 102.30% 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 8.54 % 5.45 % 10.29 % 10.08 % 8.12 % 5.45 % 5.37 % 8.03%
  YoY % 56.70% -47.04% 2.08% 24.14% 48.99% 1.49% -
  Horiz. % 159.03% 101.49% 191.62% 187.71% 151.21% 101.49% 100.00%
ROE 1.80 % 1.19 % 2.00 % 3.84 % 2.76 % 2.57 % 1.39 % 4.40%
  YoY % 51.26% -40.50% -47.92% 39.13% 7.39% 84.89% -
  Horiz. % 129.50% 85.61% 143.88% 276.26% 198.56% 184.89% 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 36.66 34.86 31.76 39.51 34.33 46.18 43.08 -2.65%
  YoY % 5.16% 9.76% -19.62% 15.09% -25.66% 7.20% -
  Horiz. % 85.10% 80.92% 73.72% 91.71% 79.69% 107.20% 100.00%
EPS 3.06 1.95 3.20 3.76 3.19 1.83 2.34 4.57%
  YoY % 56.92% -39.06% -14.89% 17.87% 74.32% -21.79% -
  Horiz. % 130.77% 83.33% 136.75% 160.68% 136.32% 78.21% 100.00%
DPS 0.00 0.00 0.00 6.00 6.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% - -
NAPS 1.7000 1.6400 1.6000 1.0000 1.0000 1.0000 1.6900 0.10%
  YoY % 3.66% 2.50% 60.00% 0.00% 0.00% -40.83% -
  Horiz. % 100.59% 97.04% 94.67% 59.17% 59.17% 59.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,583
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 34.95 33.30 30.26 27.90 23.78 22.59 20.60 9.20%
  YoY % 4.95% 10.05% 8.46% 17.33% 5.27% 9.66% -
  Horiz. % 169.66% 161.65% 146.89% 135.44% 115.44% 109.66% 100.00%
EPS 2.92 1.86 3.05 2.71 1.91 1.26 1.12 17.30%
  YoY % 56.99% -39.02% 12.55% 41.88% 51.59% 12.50% -
  Horiz. % 260.71% 166.07% 272.32% 241.96% 170.54% 112.50% 100.00%
DPS 0.00 0.00 0.00 4.24 4.16 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 1.92% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 101.92% 100.00% - -
NAPS 1.6207 1.5666 1.5242 0.7061 0.6929 0.4892 0.8082 12.28%
  YoY % 3.45% 2.78% 115.86% 1.91% 41.64% -39.47% -
  Horiz. % 200.53% 193.84% 188.59% 87.37% 85.73% 60.53% 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 3.66 2.98 3.15 2.76 3.00 1.99 2.79 4.62%
  YoY % 22.82% -5.40% 14.13% -8.00% 50.75% -28.67% -
  Horiz. % 131.18% 106.81% 112.90% 98.92% 107.53% 71.33% 100.00%
P/EPS 43.79 53.33 31.25 28.36 37.31 35.80 51.25 -2.59%
  YoY % -17.89% 70.66% 10.19% -23.99% 4.22% -30.15% -
  Horiz. % 85.44% 104.06% 60.98% 55.34% 72.80% 69.85% 100.00%
EY 2.28 1.88 3.20 3.53 2.68 2.79 1.95 2.64%
  YoY % 21.28% -41.25% -9.35% 31.72% -3.94% 43.08% -
  Horiz. % 116.92% 96.41% 164.10% 181.03% 137.44% 143.08% 100.00%
DY 0.00 0.00 0.00 5.50 5.83 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -5.66% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 94.34% 100.00% - -
P/NAPS 0.79 0.63 0.63 1.09 1.03 0.92 0.71 1.79%
  YoY % 25.40% 0.00% -42.20% 5.83% 11.96% 29.58% -
  Horiz. % 111.27% 88.73% 88.73% 153.52% 145.07% 129.58% 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 3.71 2.98 3.24 2.78 3.03 2.17 2.67 5.63%
  YoY % 24.50% -8.02% 16.55% -8.25% 39.63% -18.73% -
  Horiz. % 138.95% 111.61% 121.35% 104.12% 113.48% 81.27% 100.00%
P/EPS 44.44 53.33 32.19 28.62 37.67 38.91 49.11 -1.65%
  YoY % -16.67% 65.67% 12.47% -24.02% -3.19% -20.77% -
  Horiz. % 90.49% 108.59% 65.55% 58.28% 76.71% 79.23% 100.00%
EY 2.25 1.88 3.11 3.49 2.65 2.57 2.04 1.64%
  YoY % 19.68% -39.55% -10.89% 31.70% 3.11% 25.98% -
  Horiz. % 110.29% 92.16% 152.45% 171.08% 129.90% 125.98% 100.00%
DY 0.00 0.00 0.00 5.45 5.77 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -5.55% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 94.45% 100.00% - -
P/NAPS 0.80 0.63 0.64 1.10 1.04 1.00 0.68 2.74%
  YoY % 26.98% -1.56% -41.82% 5.77% 4.00% 47.06% -
  Horiz. % 117.65% 92.65% 94.12% 161.76% 152.94% 147.06% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
4. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
7. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers