[YSPSAH] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
30-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -13.38%
YoY- 9.48%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 123,308 117,166 114,060 105,337 102,110 98,708 94,740 19.15%
PBT 19,292 19,092 19,944 15,870 16,634 17,588 15,524 15.54%
Tax -5,184 -4,794 -4,384 -4,192 -3,122 -3,340 -3,404 32.26%
NP 14,108 14,298 15,560 11,678 13,512 14,248 12,120 10.62%
-
NP to SH 14,149 14,350 15,600 11,653 13,453 14,222 12,220 10.23%
-
Tax Rate 26.87% 25.11% 21.98% 26.41% 18.77% 18.99% 21.93% -
Total Cost 109,200 102,868 98,500 93,659 88,598 84,460 82,620 20.37%
-
Net Worth 121,396 120,827 118,017 113,041 104,701 105,866 101,833 12.39%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 54 81 - 4,013 53 79 - -
Div Payout % 0.39% 0.57% - 34.44% 0.40% 0.56% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 121,396 120,827 118,017 113,041 104,701 105,866 101,833 12.39%
NOSH 68,200 67,880 67,826 66,888 66,688 66,582 66,557 1.63%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 11.44% 12.20% 13.64% 11.09% 13.23% 14.43% 12.79% -
ROE 11.66% 11.88% 13.22% 10.31% 12.85% 13.43% 12.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 180.80 172.61 168.17 157.48 153.12 148.25 142.34 17.23%
EPS 20.75 21.14 23.00 17.42 20.17 21.36 18.36 8.47%
DPS 0.08 0.12 0.00 6.00 0.08 0.12 0.00 -
NAPS 1.78 1.78 1.74 1.69 1.57 1.59 1.53 10.58%
Adjusted Per Share Value based on latest NOSH - 66,752
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 86.93 82.60 80.41 74.26 71.99 69.59 66.79 19.15%
EPS 9.98 10.12 11.00 8.22 9.48 10.03 8.62 10.22%
DPS 0.04 0.06 0.00 2.83 0.04 0.06 0.00 -
NAPS 0.8558 0.8518 0.832 0.7969 0.7381 0.7464 0.7179 12.39%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.05 1.12 1.17 1.20 1.43 1.40 1.03 -
P/RPS 0.58 0.65 0.70 0.76 0.93 0.94 0.72 -13.38%
P/EPS 5.06 5.30 5.09 6.89 7.09 6.55 5.61 -6.63%
EY 19.76 18.87 19.66 14.52 14.11 15.26 17.83 7.07%
DY 0.08 0.11 0.00 5.00 0.06 0.09 0.00 -
P/NAPS 0.59 0.63 0.67 0.71 0.91 0.88 0.67 -8.10%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 29/10/08 29/08/08 14/05/08 30/01/08 19/11/07 21/08/07 10/05/07 -
Price 0.76 1.06 1.16 1.15 1.18 1.16 1.08 -
P/RPS 0.42 0.61 0.69 0.73 0.77 0.78 0.76 -32.58%
P/EPS 3.66 5.01 5.04 6.60 5.85 5.43 5.88 -27.03%
EY 27.30 19.94 19.83 15.15 17.10 18.41 17.00 37.01%
DY 0.11 0.11 0.00 5.22 0.07 0.10 0.00 -
P/NAPS 0.43 0.60 0.67 0.68 0.75 0.73 0.71 -28.35%

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