[YSPSAH] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
29-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 47.9%
YoY- 5.17%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 62,828 31,139 124,016 92,481 58,583 28,515 105,337 -29.16%
PBT 8,138 4,874 18,349 14,469 9,546 4,986 15,870 -35.96%
Tax -2,073 -1,246 -6,048 -3,888 -2,397 -1,096 -4,192 -37.49%
NP 6,065 3,628 12,301 10,581 7,149 3,890 11,678 -35.41%
-
NP to SH 6,005 3,632 12,367 10,612 7,175 3,900 11,653 -35.74%
-
Tax Rate 25.47% 25.56% 32.96% 26.87% 25.11% 21.98% 26.41% -
Total Cost 56,763 27,511 111,715 81,900 51,434 24,625 93,659 -28.40%
-
Net Worth 129,763 127,741 123,122 121,396 120,827 118,017 113,041 9.64%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 41 - 4,104 40 40 - 4,013 -95.30%
Div Payout % 0.69% - 33.19% 0.39% 0.57% - 34.44% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 129,763 127,741 123,122 121,396 120,827 118,017 113,041 9.64%
NOSH 69,022 69,049 68,401 68,200 67,880 67,826 66,888 2.11%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 9.65% 11.65% 9.92% 11.44% 12.20% 13.64% 11.09% -
ROE 4.63% 2.84% 10.04% 8.74% 5.94% 3.30% 10.31% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 91.02 45.10 181.31 135.60 86.30 42.04 157.48 -30.63%
EPS 8.70 5.26 12.87 15.56 10.57 5.75 17.42 -37.07%
DPS 0.06 0.00 6.00 0.06 0.06 0.00 6.00 -95.37%
NAPS 1.88 1.85 1.80 1.78 1.78 1.74 1.69 7.36%
Adjusted Per Share Value based on latest NOSH - 68,194
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 44.29 21.95 87.43 65.20 41.30 20.10 74.26 -29.16%
EPS 4.23 2.56 8.72 7.48 5.06 2.75 8.22 -35.80%
DPS 0.03 0.00 2.89 0.03 0.03 0.00 2.83 -95.18%
NAPS 0.9148 0.9006 0.868 0.8558 0.8518 0.832 0.7969 9.64%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.12 0.86 0.92 1.05 1.12 1.17 1.20 -
P/RPS 1.23 1.91 0.51 0.77 1.30 2.78 0.76 37.88%
P/EPS 12.87 16.35 5.09 6.75 10.60 20.35 6.89 51.73%
EY 7.77 6.12 19.65 14.82 9.44 4.91 14.52 -34.11%
DY 0.05 0.00 6.52 0.06 0.05 0.00 5.00 -95.37%
P/NAPS 0.60 0.46 0.51 0.59 0.63 0.67 0.71 -10.62%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 19/05/09 12/02/09 29/10/08 29/08/08 14/05/08 30/01/08 -
Price 1.07 0.94 1.00 0.76 1.06 1.16 1.15 -
P/RPS 1.18 2.08 0.55 0.56 1.23 2.76 0.73 37.77%
P/EPS 12.30 17.87 5.53 4.88 10.03 20.17 6.60 51.49%
EY 8.13 5.60 18.08 20.47 9.97 4.96 15.15 -33.98%
DY 0.06 0.00 6.00 0.08 0.06 0.00 5.22 -94.92%
P/NAPS 0.57 0.51 0.56 0.43 0.60 0.67 0.68 -11.10%

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