[YSPSAH] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
11-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 6.3%
YoY--%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 77,928 74,960 72,165 71,652 68,580 70,369 69,168 8.26%
PBT 11,156 11,579 10,098 11,406 10,936 11,151 10,757 2.45%
Tax -3,280 -3,096 -3,032 -2,766 -2,808 -8,977 -10,759 -54.67%
NP 7,876 8,483 7,066 8,640 8,128 2,174 -2 -
-
NP to SH 7,876 8,483 7,066 8,640 8,128 8,300 8,165 -2.37%
-
Tax Rate 29.40% 26.74% 30.03% 24.25% 25.68% 80.50% 100.02% -
Total Cost 70,052 66,477 65,098 63,012 60,452 68,195 69,170 0.84%
-
Net Worth 80,850 79,013 75,481 78,249 76,064 61,580 63,577 17.36%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 3,292 4,344 - - - - -
Div Payout % - 38.81% 61.48% - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 80,850 79,013 75,481 78,249 76,064 61,580 63,577 17.36%
NOSH 55,000 54,870 54,303 54,339 54,331 44,623 46,748 11.43%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 10.11% 11.32% 9.79% 12.06% 11.85% 3.09% 0.00% -
ROE 9.74% 10.74% 9.36% 11.04% 10.69% 13.48% 12.84% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 141.69 136.61 132.89 131.86 126.23 157.69 147.96 -2.84%
EPS 14.32 15.46 13.01 15.90 14.96 18.60 17.47 -12.40%
DPS 0.00 6.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.44 1.39 1.44 1.40 1.38 1.36 5.31%
Adjusted Per Share Value based on latest NOSH - 54,346
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 54.94 52.85 50.88 50.51 48.35 49.61 48.76 8.27%
EPS 5.55 5.98 4.98 6.09 5.73 5.85 5.76 -2.44%
DPS 0.00 2.32 3.06 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.557 0.5321 0.5517 0.5362 0.4341 0.4482 17.36%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - - -
Price 1.38 1.69 1.98 2.09 2.38 0.00 0.00 -
P/RPS 0.97 1.24 1.49 1.59 1.89 0.00 0.00 -
P/EPS 9.64 10.93 15.22 13.14 15.91 0.00 0.00 -
EY 10.38 9.15 6.57 7.61 6.29 0.00 0.00 -
DY 0.00 3.55 4.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.17 1.42 1.45 1.70 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 09/05/05 17/02/05 28/10/04 11/08/04 13/05/04 26/02/04 07/01/04 -
Price 1.45 1.62 1.90 2.02 2.27 2.35 0.00 -
P/RPS 1.02 1.19 1.43 1.53 1.80 1.49 0.00 -
P/EPS 10.13 10.48 14.60 12.70 15.17 12.63 0.00 -
EY 9.88 9.54 6.85 7.87 6.59 7.91 0.00 -
DY 0.00 3.70 4.21 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.13 1.37 1.40 1.62 1.70 0.00 -

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment