[YSPSAH] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
28-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -57.17%
YoY- -59.82%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 19,771 19,482 20,836 18,298 18,681 17,145 18,493 4.55%
PBT 7,664 2,789 4,005 1,871 2,969 2,734 3,083 83.60%
Tax -811 -820 -822 -891 -681 -702 -907 -7.19%
NP 6,853 1,969 3,183 980 2,288 2,032 2,176 115.00%
-
NP to SH 6,853 1,969 3,183 980 2,288 2,032 2,176 115.00%
-
Tax Rate 10.58% 29.40% 20.52% 47.62% 22.94% 25.68% 29.42% -
Total Cost 12,918 17,513 17,653 17,318 16,393 15,113 16,317 -14.43%
-
Net Worth 81,949 80,850 79,026 75,677 78,259 76,064 64,578 17.22%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 3,292 3,266 - - - -
Div Payout % - - 103.45% 333.33% - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 81,949 80,850 79,026 75,677 78,259 76,064 64,578 17.22%
NOSH 54,999 55,000 54,879 54,444 54,346 54,331 46,795 11.38%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 34.66% 10.11% 15.28% 5.36% 12.25% 11.85% 11.77% -
ROE 8.36% 2.44% 4.03% 1.29% 2.92% 2.67% 3.37% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 35.95 35.42 37.97 33.61 34.37 31.56 39.52 -6.12%
EPS 12.46 3.58 5.80 1.80 4.21 3.74 4.65 93.03%
DPS 0.00 0.00 6.00 6.00 0.00 0.00 0.00 -
NAPS 1.49 1.47 1.44 1.39 1.44 1.40 1.38 5.25%
Adjusted Per Share Value based on latest NOSH - 54,444
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 13.94 13.73 14.69 12.90 13.17 12.09 13.04 4.55%
EPS 4.83 1.39 2.24 0.69 1.61 1.43 1.53 115.34%
DPS 0.00 0.00 2.32 2.30 0.00 0.00 0.00 -
NAPS 0.5777 0.57 0.5571 0.5335 0.5517 0.5362 0.4553 17.21%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - -
Price 1.43 1.38 1.69 1.98 2.09 2.38 0.00 -
P/RPS 3.98 3.90 4.45 5.89 6.08 7.54 0.00 -
P/EPS 11.48 38.55 29.14 110.00 49.64 63.64 0.00 -
EY 8.71 2.59 3.43 0.91 2.01 1.57 0.00 -
DY 0.00 0.00 3.55 3.03 0.00 0.00 0.00 -
P/NAPS 0.96 0.94 1.17 1.42 1.45 1.70 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 23/08/05 09/05/05 17/02/05 28/10/04 11/08/04 13/05/04 26/02/04 -
Price 1.31 1.45 1.62 1.90 2.02 2.27 2.35 -
P/RPS 3.64 4.09 4.27 5.65 5.88 7.19 5.95 -27.95%
P/EPS 10.51 40.50 27.93 105.56 47.98 60.70 50.54 -64.93%
EY 9.51 2.47 3.58 0.95 2.08 1.65 1.98 184.94%
DY 0.00 0.00 3.70 3.16 0.00 0.00 0.00 -
P/NAPS 0.88 0.99 1.13 1.37 1.40 1.62 1.70 -35.55%

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