[YSPSAH] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 1.65%
YoY--%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 72,165 71,652 68,580 70,369 69,168 0 0 -
PBT 10,098 11,406 10,936 11,151 10,757 0 0 -
Tax -3,032 -2,766 -2,808 -8,977 -10,759 0 0 -
NP 7,066 8,640 8,128 2,174 -2 0 0 -
-
NP to SH 7,066 8,640 8,128 8,300 8,165 0 0 -
-
Tax Rate 30.03% 24.25% 25.68% 80.50% 100.02% - - -
Total Cost 65,098 63,012 60,452 68,195 69,170 0 0 -
-
Net Worth 75,481 78,249 76,064 61,580 63,577 0 0 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 4,344 - - - - - - -
Div Payout % 61.48% - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 75,481 78,249 76,064 61,580 63,577 0 0 -
NOSH 54,303 54,339 54,331 44,623 46,748 0 0 -
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 9.79% 12.06% 11.85% 3.09% 0.00% 0.00% 0.00% -
ROE 9.36% 11.04% 10.69% 13.48% 12.84% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 132.89 131.86 126.23 157.69 147.96 0.00 0.00 -
EPS 13.01 15.90 14.96 18.60 17.47 0.00 0.00 -
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.44 1.40 1.38 1.36 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 46,795
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 50.88 50.51 48.35 49.61 48.76 0.00 0.00 -
EPS 4.98 6.09 5.73 5.85 5.76 0.00 0.00 -
DPS 3.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5321 0.5517 0.5362 0.4341 0.4482 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 - - - - -
Price 1.98 2.09 2.38 0.00 0.00 0.00 0.00 -
P/RPS 1.49 1.59 1.89 0.00 0.00 0.00 0.00 -
P/EPS 15.22 13.14 15.91 0.00 0.00 0.00 0.00 -
EY 6.57 7.61 6.29 0.00 0.00 0.00 0.00 -
DY 4.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.45 1.70 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 28/10/04 11/08/04 13/05/04 26/02/04 07/01/04 - - -
Price 1.90 2.02 2.27 2.35 0.00 0.00 0.00 -
P/RPS 1.43 1.53 1.80 1.49 0.00 0.00 0.00 -
P/EPS 14.60 12.70 15.17 12.63 0.00 0.00 0.00 -
EY 6.85 7.87 6.59 7.91 0.00 0.00 0.00 -
DY 4.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.40 1.62 1.70 0.00 0.00 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