[YSPSAH] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 41.89%
YoY- 52.95%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 58,583 28,515 105,337 76,583 49,354 23,685 93,595 -26.84%
PBT 9,546 4,986 15,870 12,476 8,794 3,881 14,103 -22.92%
Tax -2,397 -1,096 -4,192 -2,342 -1,670 -851 -3,459 -21.70%
NP 7,149 3,890 11,678 10,134 7,124 3,030 10,644 -23.32%
-
NP to SH 7,175 3,900 11,653 10,090 7,111 3,055 10,644 -23.13%
-
Tax Rate 25.11% 21.98% 26.41% 18.77% 18.99% 21.93% 24.53% -
Total Cost 51,434 24,625 93,659 66,449 42,230 20,655 82,951 -27.30%
-
Net Worth 120,827 118,017 113,041 104,701 105,866 101,833 98,518 14.59%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 40 - 4,013 40 39 - - -
Div Payout % 0.57% - 34.44% 0.40% 0.56% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 120,827 118,017 113,041 104,701 105,866 101,833 98,518 14.59%
NOSH 67,880 67,826 66,888 66,688 66,582 66,557 66,566 1.31%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 12.20% 13.64% 11.09% 13.23% 14.43% 12.79% 11.37% -
ROE 5.94% 3.30% 10.31% 9.64% 6.72% 3.00% 10.80% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 86.30 42.04 157.48 114.84 74.12 35.59 140.60 -27.79%
EPS 10.57 5.75 17.42 15.13 10.68 4.59 15.99 -24.13%
DPS 0.06 0.00 6.00 0.06 0.06 0.00 0.00 -
NAPS 1.78 1.74 1.69 1.57 1.59 1.53 1.48 13.10%
Adjusted Per Share Value based on latest NOSH - 66,666
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 41.30 20.10 74.26 53.99 34.79 16.70 65.98 -26.84%
EPS 5.06 2.75 8.22 7.11 5.01 2.15 7.50 -23.09%
DPS 0.03 0.00 2.83 0.03 0.03 0.00 0.00 -
NAPS 0.8518 0.832 0.7969 0.7381 0.7464 0.7179 0.6946 14.58%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.12 1.17 1.20 1.43 1.40 1.03 1.05 -
P/RPS 1.30 2.78 0.76 1.25 1.89 2.89 0.75 44.34%
P/EPS 10.60 20.35 6.89 9.45 13.11 22.44 6.57 37.60%
EY 9.44 4.91 14.52 10.58 7.63 4.46 15.23 -27.32%
DY 0.05 0.00 5.00 0.04 0.04 0.00 0.00 -
P/NAPS 0.63 0.67 0.71 0.91 0.88 0.67 0.71 -7.66%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 14/05/08 30/01/08 19/11/07 21/08/07 10/05/07 28/02/07 -
Price 1.06 1.16 1.15 1.18 1.16 1.08 1.07 -
P/RPS 1.23 2.76 0.73 1.03 1.56 3.03 0.76 37.88%
P/EPS 10.03 20.17 6.60 7.80 10.86 23.53 6.69 31.02%
EY 9.97 4.96 15.15 12.82 9.21 4.25 14.94 -23.65%
DY 0.06 0.00 5.22 0.05 0.05 0.00 0.00 -
P/NAPS 0.60 0.67 0.68 0.75 0.73 0.71 0.72 -11.45%

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