[YSPSAH] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
28-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -18.21%
YoY- -13.46%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 78,506 77,928 74,960 72,165 71,652 68,580 70,369 7.57%
PBT 20,906 11,156 11,579 10,098 11,406 10,936 11,151 52.10%
Tax -3,262 -3,280 -3,096 -3,032 -2,766 -2,808 -8,977 -49.10%
NP 17,644 7,876 8,483 7,066 8,640 8,128 2,174 304.37%
-
NP to SH 17,644 7,876 8,483 7,066 8,640 8,128 8,300 65.40%
-
Tax Rate 15.60% 29.40% 26.74% 30.03% 24.25% 25.68% 80.50% -
Total Cost 60,862 70,052 66,477 65,098 63,012 60,452 68,195 -7.31%
-
Net Worth 81,949 80,850 79,013 75,481 78,249 76,064 61,580 21.00%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 3,292 4,344 - - - -
Div Payout % - - 38.81% 61.48% - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 81,949 80,850 79,013 75,481 78,249 76,064 61,580 21.00%
NOSH 54,999 55,000 54,870 54,303 54,339 54,331 44,623 14.97%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 22.47% 10.11% 11.32% 9.79% 12.06% 11.85% 3.09% -
ROE 21.53% 9.74% 10.74% 9.36% 11.04% 10.69% 13.48% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 142.74 141.69 136.61 132.89 131.86 126.23 157.69 -6.43%
EPS 32.08 14.32 15.46 13.01 15.90 14.96 18.60 43.86%
DPS 0.00 0.00 6.00 8.00 0.00 0.00 0.00 -
NAPS 1.49 1.47 1.44 1.39 1.44 1.40 1.38 5.25%
Adjusted Per Share Value based on latest NOSH - 54,444
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 55.35 54.94 52.85 50.88 50.51 48.35 49.61 7.57%
EPS 12.44 5.55 5.98 4.98 6.09 5.73 5.85 65.44%
DPS 0.00 0.00 2.32 3.06 0.00 0.00 0.00 -
NAPS 0.5777 0.57 0.557 0.5321 0.5517 0.5362 0.4341 21.00%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - -
Price 1.43 1.38 1.69 1.98 2.09 2.38 0.00 -
P/RPS 1.00 0.97 1.24 1.49 1.59 1.89 0.00 -
P/EPS 4.46 9.64 10.93 15.22 13.14 15.91 0.00 -
EY 22.43 10.38 9.15 6.57 7.61 6.29 0.00 -
DY 0.00 0.00 3.55 4.04 0.00 0.00 0.00 -
P/NAPS 0.96 0.94 1.17 1.42 1.45 1.70 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 23/08/05 09/05/05 17/02/05 28/10/04 11/08/04 13/05/04 26/02/04 -
Price 1.31 1.45 1.62 1.90 2.02 2.27 2.35 -
P/RPS 0.92 1.02 1.19 1.43 1.53 1.80 1.49 -27.51%
P/EPS 4.08 10.13 10.48 14.60 12.70 15.17 12.63 -52.95%
EY 24.49 9.88 9.54 6.85 7.87 6.59 7.91 112.57%
DY 0.00 0.00 3.70 4.21 0.00 0.00 0.00 -
P/NAPS 0.88 0.99 1.13 1.37 1.40 1.62 1.70 -35.55%

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