[YSPSAH] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
10-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -71.3%
YoY- 65.05%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 105,337 76,583 49,354 23,685 93,595 65,821 42,546 82.71%
PBT 15,870 12,476 8,794 3,881 14,103 8,829 5,845 94.26%
Tax -4,192 -2,342 -1,670 -851 -3,459 -2,232 -1,333 114.20%
NP 11,678 10,134 7,124 3,030 10,644 6,597 4,512 88.18%
-
NP to SH 11,653 10,090 7,111 3,055 10,644 6,597 4,512 87.91%
-
Tax Rate 26.41% 18.77% 18.99% 21.93% 24.53% 25.28% 22.81% -
Total Cost 93,659 66,449 42,230 20,655 82,951 59,224 38,034 82.05%
-
Net Worth 113,041 104,701 105,866 101,833 98,518 94,528 101,819 7.19%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 4,013 40 39 - - - - -
Div Payout % 34.44% 0.40% 0.56% - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 113,041 104,701 105,866 101,833 98,518 94,528 101,819 7.19%
NOSH 66,888 66,688 66,582 66,557 66,566 66,569 66,548 0.33%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 11.09% 13.23% 14.43% 12.79% 11.37% 10.02% 10.60% -
ROE 10.31% 9.64% 6.72% 3.00% 10.80% 6.98% 4.43% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 157.48 114.84 74.12 35.59 140.60 98.88 63.93 82.09%
EPS 17.42 15.13 10.68 4.59 15.99 9.91 6.78 87.26%
DPS 6.00 0.06 0.06 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.57 1.59 1.53 1.48 1.42 1.53 6.83%
Adjusted Per Share Value based on latest NOSH - 66,557
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 74.26 53.99 34.79 16.70 65.98 46.40 29.99 82.72%
EPS 8.22 7.11 5.01 2.15 7.50 4.65 3.18 88.02%
DPS 2.83 0.03 0.03 0.00 0.00 0.00 0.00 -
NAPS 0.7969 0.7381 0.7464 0.7179 0.6946 0.6664 0.7178 7.19%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.20 1.43 1.40 1.03 1.05 1.11 1.34 -
P/RPS 0.76 1.25 1.89 2.89 0.75 1.12 2.10 -49.12%
P/EPS 6.89 9.45 13.11 22.44 6.57 11.20 19.76 -50.36%
EY 14.52 10.58 7.63 4.46 15.23 8.93 5.06 101.54%
DY 5.00 0.04 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.91 0.88 0.67 0.71 0.78 0.88 -13.29%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 30/01/08 19/11/07 21/08/07 10/05/07 28/02/07 14/11/06 30/08/06 -
Price 1.15 1.18 1.16 1.08 1.07 1.12 1.12 -
P/RPS 0.73 1.03 1.56 3.03 0.76 1.13 1.75 -44.08%
P/EPS 6.60 7.80 10.86 23.53 6.69 11.30 16.52 -45.66%
EY 15.15 12.82 9.21 4.25 14.94 8.85 6.05 84.09%
DY 5.22 0.05 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.75 0.73 0.71 0.72 0.79 0.73 -4.60%

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