[YSPSAH] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 2.17%
YoY- -10.87%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 149,928 146,560 138,483 132,722 126,806 120,896 130,775 9.56%
PBT 15,026 18,416 16,936 15,504 15,204 13,924 16,103 -4.52%
Tax -2,290 -3,576 -4,488 -4,142 -4,062 -3,488 -3,885 -29.76%
NP 12,736 14,840 12,448 11,361 11,142 10,436 12,218 2.81%
-
NP to SH 12,306 14,332 12,157 11,158 10,922 10,068 12,060 1.35%
-
Tax Rate 15.24% 19.42% 26.50% 26.72% 26.72% 25.05% 24.13% -
Total Cost 137,192 131,720 126,035 121,361 115,664 110,460 118,557 10.25%
-
Net Worth 168,886 172,734 167,513 153,355 97,371 153,546 152,073 7.26%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - 5,811 -
Div Payout % - - - - - - 48.19% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 168,886 172,734 167,513 153,355 97,371 153,546 152,073 7.26%
NOSH 98,764 98,705 97,961 97,678 97,371 97,181 96,861 1.30%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 8.49% 10.13% 8.99% 8.56% 8.79% 8.63% 9.34% -
ROE 7.29% 8.30% 7.26% 7.28% 11.22% 6.56% 7.93% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 151.80 148.48 141.36 135.88 130.23 124.40 135.01 8.15%
EPS 12.46 14.52 12.41 11.19 11.22 10.36 14.43 -9.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 1.71 1.75 1.71 1.57 1.00 1.58 1.57 5.87%
Adjusted Per Share Value based on latest NOSH - 98,576
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 105.70 103.32 97.63 93.57 89.40 85.23 92.20 9.56%
EPS 8.68 10.10 8.57 7.87 7.70 7.10 8.50 1.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.10 -
NAPS 1.1906 1.2178 1.181 1.0811 0.6865 1.0825 1.0721 7.25%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.11 1.07 1.09 1.12 1.21 1.17 1.03 -
P/RPS 0.73 0.72 0.77 0.82 0.93 0.94 0.76 -2.65%
P/EPS 8.91 7.37 8.78 9.80 10.79 11.29 8.27 5.10%
EY 11.23 13.57 11.39 10.20 9.27 8.85 12.09 -4.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.83 -
P/NAPS 0.65 0.61 0.64 0.71 1.21 0.74 0.66 -1.01%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 25/05/11 25/02/11 22/11/10 04/08/10 14/05/10 10/02/10 -
Price 0.97 1.11 1.10 1.14 1.17 1.19 1.04 -
P/RPS 0.64 0.75 0.78 0.84 0.90 0.96 0.77 -11.62%
P/EPS 7.78 7.64 8.86 9.98 10.43 11.49 8.35 -4.61%
EY 12.85 13.08 11.28 10.02 9.59 8.71 11.97 4.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.77 -
P/NAPS 0.57 0.63 0.64 0.73 1.17 0.75 0.66 -9.33%

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