Highlights

[YSPSAH] YoY Quarter Result on 2010-03-31 [#1]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 14-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -5.73%    YoY -     -30.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 48,783 43,276 36,640 30,224 31,139 28,515 23,685 12.79%
  YoY % 12.73% 18.11% 21.23% -2.94% 9.20% 20.39% -
  Horiz. % 205.97% 182.71% 154.70% 127.61% 131.47% 120.39% 100.00%
PBT 6,097 5,653 4,604 3,481 4,874 4,986 3,881 7.81%
  YoY % 7.85% 22.78% 32.26% -28.58% -2.25% 28.47% -
  Horiz. % 157.10% 145.66% 118.63% 89.69% 125.59% 128.47% 100.00%
Tax -1,533 -1,813 -894 -872 -1,246 -1,096 -851 10.30%
  YoY % 15.44% -102.80% -2.52% 30.02% -13.69% -28.79% -
  Horiz. % 180.14% 213.04% 105.05% 102.47% 146.42% 128.79% 100.00%
NP 4,564 3,840 3,710 2,609 3,628 3,890 3,030 7.06%
  YoY % 18.85% 3.50% 42.20% -28.09% -6.74% 28.38% -
  Horiz. % 150.63% 126.73% 122.44% 86.11% 119.74% 128.38% 100.00%
NP to SH 4,438 3,882 3,583 2,517 3,632 3,900 3,055 6.42%
  YoY % 14.32% 8.34% 42.35% -30.70% -6.87% 27.66% -
  Horiz. % 145.27% 127.07% 117.28% 82.39% 118.89% 127.66% 100.00%
Tax Rate 25.14 % 32.07 % 19.42 % 25.05 % 25.56 % 21.98 % 21.93 % 2.30%
  YoY % -21.61% 65.14% -22.48% -2.00% 16.29% 0.23% -
  Horiz. % 114.64% 146.24% 88.55% 114.23% 116.55% 100.23% 100.00%
Total Cost 44,219 39,436 32,930 27,615 27,511 24,625 20,655 13.51%
  YoY % 12.13% 19.76% 19.25% 0.38% 11.72% 19.22% -
  Horiz. % 214.08% 190.93% 159.43% 133.70% 133.19% 119.22% 100.00%
Net Worth 223,228 216,700 172,734 153,546 127,741 118,017 101,833 13.96%
  YoY % 3.01% 25.45% 12.50% 20.20% 8.24% 15.89% -
  Horiz. % 219.21% 212.80% 169.62% 150.78% 125.44% 115.89% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 223,228 216,700 172,734 153,546 127,741 118,017 101,833 13.96%
  YoY % 3.01% 25.45% 12.50% 20.20% 8.24% 15.89% -
  Horiz. % 219.21% 212.80% 169.62% 150.78% 125.44% 115.89% 100.00%
NOSH 132,874 132,945 98,705 97,181 69,049 67,826 66,557 12.20%
  YoY % -0.05% 34.69% 1.57% 40.74% 1.80% 1.91% -
  Horiz. % 199.64% 199.74% 148.30% 146.01% 103.74% 101.91% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 9.36 % 8.87 % 10.13 % 8.63 % 11.65 % 13.64 % 12.79 % -5.07%
  YoY % 5.52% -12.44% 17.38% -25.92% -14.59% 6.65% -
  Horiz. % 73.18% 69.35% 79.20% 67.47% 91.09% 106.65% 100.00%
ROE 1.99 % 1.79 % 2.07 % 1.64 % 2.84 % 3.30 % 3.00 % -6.61%
  YoY % 11.17% -13.53% 26.22% -42.25% -13.94% 10.00% -
  Horiz. % 66.33% 59.67% 69.00% 54.67% 94.67% 110.00% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 36.71 32.55 37.12 31.10 45.10 42.04 35.59 0.52%
  YoY % 12.78% -12.31% 19.36% -31.04% 7.28% 18.12% -
  Horiz. % 103.15% 91.46% 104.30% 87.38% 126.72% 118.12% 100.00%
EPS 3.34 2.92 3.63 2.59 5.26 5.75 4.59 -5.16%
  YoY % 14.38% -19.56% 40.15% -50.76% -8.52% 25.27% -
  Horiz. % 72.77% 63.62% 79.08% 56.43% 114.60% 125.27% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.6800 1.6300 1.7500 1.5800 1.8500 1.7400 1.5300 1.57%
  YoY % 3.07% -6.86% 10.76% -14.59% 6.32% 13.73% -
  Horiz. % 109.80% 106.54% 114.38% 103.27% 120.92% 113.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,583
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 34.95 31.00 26.25 21.65 22.31 20.43 16.97 12.78%
  YoY % 12.74% 18.10% 21.25% -2.96% 9.20% 20.39% -
  Horiz. % 205.95% 182.68% 154.68% 127.58% 131.47% 120.39% 100.00%
EPS 3.18 2.78 2.57 1.80 2.60 2.79 2.19 6.41%
  YoY % 14.39% 8.17% 42.78% -30.77% -6.81% 27.40% -
  Horiz. % 145.21% 126.94% 117.35% 82.19% 118.72% 127.40% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5992 1.5525 1.2375 1.1000 0.9152 0.8455 0.7295 13.96%
  YoY % 3.01% 25.45% 12.50% 20.19% 8.24% 15.90% -
  Horiz. % 219.22% 212.82% 169.64% 150.79% 125.46% 115.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.0200 1.0200 1.0700 1.1700 0.8600 1.1700 1.0300 -
P/RPS 2.78 3.13 2.88 3.76 1.91 2.78 2.89 -0.64%
  YoY % -11.18% 8.68% -23.40% 96.86% -31.29% -3.81% -
  Horiz. % 96.19% 108.30% 99.65% 130.10% 66.09% 96.19% 100.00%
P/EPS 30.54 34.93 29.48 45.17 16.35 20.35 22.44 5.27%
  YoY % -12.57% 18.49% -34.74% 176.27% -19.66% -9.31% -
  Horiz. % 136.10% 155.66% 131.37% 201.29% 72.86% 90.69% 100.00%
EY 3.27 2.86 3.39 2.21 6.12 4.91 4.46 -5.04%
  YoY % 14.34% -15.63% 53.39% -63.89% 24.64% 10.09% -
  Horiz. % 73.32% 64.13% 76.01% 49.55% 137.22% 110.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.61 0.63 0.61 0.74 0.46 0.67 0.67 -1.55%
  YoY % -3.17% 3.28% -17.57% 60.87% -31.34% 0.00% -
  Horiz. % 91.04% 94.03% 91.04% 110.45% 68.66% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 16/05/13 25/05/12 25/05/11 14/05/10 19/05/09 14/05/08 10/05/07 -
Price 1.1000 1.0200 1.1100 1.1900 0.9400 1.1600 1.0800 -
P/RPS 3.00 3.13 2.99 3.83 2.08 2.76 3.03 -0.17%
  YoY % -4.15% 4.68% -21.93% 84.13% -24.64% -8.91% -
  Horiz. % 99.01% 103.30% 98.68% 126.40% 68.65% 91.09% 100.00%
P/EPS 32.93 34.93 30.58 45.95 17.87 20.17 23.53 5.76%
  YoY % -5.73% 14.22% -33.45% 157.13% -11.40% -14.28% -
  Horiz. % 139.95% 148.45% 129.96% 195.28% 75.95% 85.72% 100.00%
EY 3.04 2.86 3.27 2.18 5.60 4.96 4.25 -5.43%
  YoY % 6.29% -12.54% 50.00% -61.07% 12.90% 16.71% -
  Horiz. % 71.53% 67.29% 76.94% 51.29% 131.76% 116.71% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.65 0.63 0.63 0.75 0.51 0.67 0.71 -1.46%
  YoY % 3.17% 0.00% -16.00% 47.06% -23.88% -5.63% -
  Horiz. % 91.55% 88.73% 88.73% 105.63% 71.83% 94.37% 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.
 


 

1977 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8050.00 
 KOTRA 2.030.00 
 UCREST 0.1250.00 
 EITA 1.490.00 
 PUC 0.0450.00 
 WILLOW 0.560.00 
 IRIS 0.130.00 
 HSI-C9L 0.000.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers