[YSPSAH] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 16.38%
YoY- 57.6%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 114,060 105,337 102,110 98,708 94,740 93,595 87,761 19.07%
PBT 19,944 15,870 16,634 17,588 15,524 14,103 11,772 42.06%
Tax -4,384 -4,192 -3,122 -3,340 -3,404 -3,459 -2,976 29.43%
NP 15,560 11,678 13,512 14,248 12,120 10,644 8,796 46.21%
-
NP to SH 15,600 11,653 13,453 14,222 12,220 10,644 8,796 46.46%
-
Tax Rate 21.98% 26.41% 18.77% 18.99% 21.93% 24.53% 25.28% -
Total Cost 98,500 93,659 88,598 84,460 82,620 82,951 78,965 15.86%
-
Net Worth 118,017 113,041 104,701 105,866 101,833 98,518 94,528 15.93%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 4,013 53 79 - - - -
Div Payout % - 34.44% 0.40% 0.56% - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 118,017 113,041 104,701 105,866 101,833 98,518 94,528 15.93%
NOSH 67,826 66,888 66,688 66,582 66,557 66,566 66,569 1.25%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 13.64% 11.09% 13.23% 14.43% 12.79% 11.37% 10.02% -
ROE 13.22% 10.31% 12.85% 13.43% 12.00% 10.80% 9.31% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 168.17 157.48 153.12 148.25 142.34 140.60 131.83 17.60%
EPS 23.00 17.42 20.17 21.36 18.36 15.99 13.21 44.67%
DPS 0.00 6.00 0.08 0.12 0.00 0.00 0.00 -
NAPS 1.74 1.69 1.57 1.59 1.53 1.48 1.42 14.49%
Adjusted Per Share Value based on latest NOSH - 66,584
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 80.41 74.26 71.99 69.59 66.79 65.98 61.87 19.07%
EPS 11.00 8.22 9.48 10.03 8.62 7.50 6.20 46.50%
DPS 0.00 2.83 0.04 0.06 0.00 0.00 0.00 -
NAPS 0.832 0.7969 0.7381 0.7464 0.7179 0.6946 0.6664 15.93%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.17 1.20 1.43 1.40 1.03 1.05 1.11 -
P/RPS 0.70 0.76 0.93 0.94 0.72 0.75 0.84 -11.43%
P/EPS 5.09 6.89 7.09 6.55 5.61 6.57 8.40 -28.37%
EY 19.66 14.52 14.11 15.26 17.83 15.23 11.90 39.70%
DY 0.00 5.00 0.06 0.09 0.00 0.00 0.00 -
P/NAPS 0.67 0.71 0.91 0.88 0.67 0.71 0.78 -9.62%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 14/05/08 30/01/08 19/11/07 21/08/07 10/05/07 28/02/07 14/11/06 -
Price 1.16 1.15 1.18 1.16 1.08 1.07 1.12 -
P/RPS 0.69 0.73 0.77 0.78 0.76 0.76 0.85 -12.96%
P/EPS 5.04 6.60 5.85 5.43 5.88 6.69 8.48 -29.28%
EY 19.83 15.15 17.10 18.41 17.00 14.94 11.80 41.30%
DY 0.00 5.22 0.07 0.10 0.00 0.00 0.00 -
P/NAPS 0.67 0.68 0.75 0.73 0.71 0.72 0.79 -10.39%

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