[YSPSAH] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
13-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 23.24%
YoY- 72.12%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 65,821 42,546 20,419 86,381 61,632 39,253 19,482 124.99%
PBT 8,829 5,845 2,579 17,860 13,849 10,453 2,789 115.44%
Tax -2,232 -1,333 -728 -3,259 -2,001 -1,631 -820 94.82%
NP 6,597 4,512 1,851 14,601 11,848 8,822 1,969 123.74%
-
NP to SH 6,597 4,512 1,851 14,601 11,848 8,822 1,969 123.74%
-
Tax Rate 25.28% 22.81% 28.23% 18.25% 14.45% 15.60% 29.40% -
Total Cost 59,224 38,034 18,568 71,780 49,784 30,431 17,513 125.13%
-
Net Worth 94,528 101,819 89,525 87,739 85,320 81,949 80,850 10.97%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 94,528 101,819 89,525 87,739 85,320 81,949 80,850 10.97%
NOSH 66,569 66,548 60,490 60,509 60,510 54,999 55,000 13.55%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 10.02% 10.60% 9.07% 16.90% 19.22% 22.47% 10.11% -
ROE 6.98% 4.43% 2.07% 16.64% 13.89% 10.77% 2.44% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 98.88 63.93 33.76 142.76 101.85 71.37 35.42 98.13%
EPS 9.91 6.78 3.06 24.13 19.58 16.04 3.58 97.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.53 1.48 1.45 1.41 1.49 1.47 -2.27%
Adjusted Per Share Value based on latest NOSH - 60,505
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 46.40 29.99 14.40 60.90 43.45 27.67 13.73 125.03%
EPS 4.65 3.18 1.30 10.29 8.35 6.22 1.39 123.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6664 0.7178 0.6312 0.6186 0.6015 0.5777 0.57 10.96%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.11 1.34 1.44 1.37 1.35 1.43 1.38 -
P/RPS 1.12 2.10 4.27 0.96 1.33 2.00 3.90 -56.43%
P/EPS 11.20 19.76 47.06 5.68 6.89 8.92 38.55 -56.10%
EY 8.93 5.06 2.12 17.61 14.50 11.22 2.59 128.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.88 0.97 0.94 0.96 0.96 0.94 -11.68%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 14/11/06 30/08/06 26/05/06 13/03/06 13/12/05 23/08/05 09/05/05 -
Price 1.12 1.12 1.33 1.42 1.30 1.31 1.45 -
P/RPS 1.13 1.75 3.94 0.99 1.28 1.84 4.09 -57.54%
P/EPS 11.30 16.52 43.46 5.88 6.64 8.17 40.50 -57.26%
EY 8.85 6.05 2.30 16.99 15.06 12.24 2.47 133.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.73 0.90 0.98 0.92 0.88 0.99 -13.95%

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