[YSPSAH] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -70.63%
YoY- -6.87%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 130,775 97,575 62,828 31,139 124,016 92,481 58,583 70.55%
PBT 16,103 12,727 8,138 4,874 18,349 14,469 9,546 41.57%
Tax -3,885 -3,205 -2,073 -1,246 -6,048 -3,888 -2,397 37.85%
NP 12,218 9,522 6,065 3,628 12,301 10,581 7,149 42.80%
-
NP to SH 12,060 9,390 6,005 3,632 12,367 10,612 7,175 41.23%
-
Tax Rate 24.13% 25.18% 25.47% 25.56% 32.96% 26.87% 25.11% -
Total Cost 118,557 88,053 56,763 27,511 111,715 81,900 51,434 74.23%
-
Net Worth 152,073 150,046 129,763 127,741 123,122 121,396 120,827 16.52%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 5,811 58 41 - 4,104 40 40 2638.55%
Div Payout % 48.19% 0.62% 0.69% - 33.19% 0.39% 0.57% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 152,073 150,046 129,763 127,741 123,122 121,396 120,827 16.52%
NOSH 96,861 96,804 69,022 69,049 68,401 68,200 67,880 26.66%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.34% 9.76% 9.65% 11.65% 9.92% 11.44% 12.20% -
ROE 7.93% 6.26% 4.63% 2.84% 10.04% 8.74% 5.94% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 135.01 100.80 91.02 45.10 181.31 135.60 86.30 34.65%
EPS 14.43 9.70 8.70 5.26 12.87 15.56 10.57 22.99%
DPS 6.00 0.06 0.06 0.00 6.00 0.06 0.06 2036.43%
NAPS 1.57 1.55 1.88 1.85 1.80 1.78 1.78 -8.00%
Adjusted Per Share Value based on latest NOSH - 69,049
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 92.20 68.79 44.29 21.95 87.43 65.20 41.30 70.56%
EPS 8.50 6.62 4.23 2.56 8.72 7.48 5.06 41.17%
DPS 4.10 0.04 0.03 0.00 2.89 0.03 0.03 2529.57%
NAPS 1.0721 1.0578 0.9148 0.9006 0.868 0.8558 0.8518 16.52%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.03 1.04 1.12 0.86 0.92 1.05 1.12 -
P/RPS 0.76 1.03 1.23 1.91 0.51 0.77 1.30 -30.01%
P/EPS 8.27 10.72 12.87 16.35 5.09 6.75 10.60 -15.21%
EY 12.09 9.33 7.77 6.12 19.65 14.82 9.44 17.88%
DY 5.83 0.06 0.05 0.00 6.52 0.06 0.05 2266.10%
P/NAPS 0.66 0.67 0.60 0.46 0.51 0.59 0.63 3.14%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 10/02/10 16/11/09 19/08/09 19/05/09 12/02/09 29/10/08 29/08/08 -
Price 1.04 1.06 1.07 0.94 1.00 0.76 1.06 -
P/RPS 0.77 1.05 1.18 2.08 0.55 0.56 1.23 -26.75%
P/EPS 8.35 10.93 12.30 17.87 5.53 4.88 10.03 -11.47%
EY 11.97 9.15 8.13 5.60 18.08 20.47 9.97 12.92%
DY 5.77 0.06 0.06 0.00 6.00 0.08 0.06 1981.63%
P/NAPS 0.66 0.68 0.57 0.51 0.56 0.43 0.60 6.54%

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