[YSPSAH] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -10.41%
YoY- -5.6%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 205,728 190,827 189,390 190,810 195,132 180,610 178,845 9.79%
PBT 31,932 22,019 21,972 22,232 24,388 20,151 21,680 29.48%
Tax -9,484 -5,371 -5,330 -5,924 -6,132 -6,580 -6,962 22.90%
NP 22,448 16,648 16,641 16,308 18,256 13,571 14,717 32.54%
-
NP to SH 21,820 16,191 16,158 15,904 17,752 13,628 14,704 30.13%
-
Tax Rate 29.70% 24.39% 24.26% 26.65% 25.14% 32.65% 32.11% -
Total Cost 183,280 174,179 172,749 174,502 176,876 167,039 164,128 7.64%
-
Net Worth 231,504 226,168 222,159 218,081 223,228 218,260 215,504 4.89%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 231,504 226,168 222,159 218,081 223,228 218,260 215,504 4.89%
NOSH 133,048 133,040 133,029 132,976 132,874 133,085 133,027 0.01%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.91% 8.72% 8.79% 8.55% 9.36% 7.51% 8.23% -
ROE 9.43% 7.16% 7.27% 7.29% 7.95% 6.24% 6.82% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 154.63 143.44 142.37 143.49 146.85 135.71 134.44 9.78%
EPS 16.40 12.17 12.15 11.96 13.36 10.24 11.05 30.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.70 1.67 1.64 1.68 1.64 1.62 4.88%
Adjusted Per Share Value based on latest NOSH - 133,106
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 145.04 134.53 133.52 134.52 137.57 127.33 126.09 9.79%
EPS 15.38 11.41 11.39 11.21 12.52 9.61 10.37 30.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6321 1.5945 1.5662 1.5375 1.5738 1.5387 1.5193 4.89%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.41 1.34 1.26 1.29 1.02 1.04 1.06 -
P/RPS 0.91 0.93 0.89 0.90 0.69 0.77 0.79 9.89%
P/EPS 8.60 11.01 10.37 10.79 7.63 10.16 9.59 -7.01%
EY 11.63 9.08 9.64 9.27 13.10 9.85 10.43 7.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.79 0.75 0.79 0.61 0.63 0.65 15.81%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 26/02/14 12/11/13 20/08/13 16/05/13 27/02/13 14/11/12 -
Price 1.70 1.36 1.30 1.38 1.10 1.04 1.08 -
P/RPS 1.10 0.95 0.91 0.96 0.75 0.77 0.80 23.67%
P/EPS 10.37 11.18 10.70 11.54 8.23 10.16 9.77 4.05%
EY 9.65 8.95 9.34 8.67 12.15 9.85 10.23 -3.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.80 0.78 0.84 0.65 0.63 0.67 28.88%

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