[YSPSAH] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
17-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 224.8%
YoY- 46.28%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 22,378 19,771 19,482 20,836 18,298 18,681 17,145 19.41%
PBT 3,396 7,664 2,789 4,005 1,871 2,969 2,734 15.53%
Tax -370 -811 -820 -822 -891 -681 -702 -34.72%
NP 3,026 6,853 1,969 3,183 980 2,288 2,032 30.37%
-
NP to SH 3,026 6,853 1,969 3,183 980 2,288 2,032 30.37%
-
Tax Rate 10.90% 10.58% 29.40% 20.52% 47.62% 22.94% 25.68% -
Total Cost 19,352 12,918 17,513 17,653 17,318 16,393 15,113 17.90%
-
Net Worth 60,520 81,949 80,850 79,026 75,677 78,259 76,064 -14.12%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 3,292 3,266 - - -
Div Payout % - - - 103.45% 333.33% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 60,520 81,949 80,850 79,026 75,677 78,259 76,064 -14.12%
NOSH 60,520 54,999 55,000 54,879 54,444 54,346 54,331 7.44%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 13.52% 34.66% 10.11% 15.28% 5.36% 12.25% 11.85% -
ROE 5.00% 8.36% 2.44% 4.03% 1.29% 2.92% 2.67% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 36.98 35.95 35.42 37.97 33.61 34.37 31.56 11.13%
EPS 4.55 12.46 3.58 5.80 1.80 4.21 3.74 13.94%
DPS 0.00 0.00 0.00 6.00 6.00 0.00 0.00 -
NAPS 1.00 1.49 1.47 1.44 1.39 1.44 1.40 -20.07%
Adjusted Per Share Value based on latest NOSH - 54,879
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 15.78 13.94 13.73 14.69 12.90 13.17 12.09 19.41%
EPS 2.13 4.83 1.39 2.24 0.69 1.61 1.43 30.39%
DPS 0.00 0.00 0.00 2.32 2.30 0.00 0.00 -
NAPS 0.4267 0.5777 0.57 0.5571 0.5335 0.5517 0.5362 -14.11%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.35 1.43 1.38 1.69 1.98 2.09 2.38 -
P/RPS 3.65 3.98 3.90 4.45 5.89 6.08 7.54 -38.32%
P/EPS 27.00 11.48 38.55 29.14 110.00 49.64 63.64 -43.50%
EY 3.70 8.71 2.59 3.43 0.91 2.01 1.57 77.00%
DY 0.00 0.00 0.00 3.55 3.03 0.00 0.00 -
P/NAPS 1.35 0.96 0.94 1.17 1.42 1.45 1.70 -14.23%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 13/12/05 23/08/05 09/05/05 17/02/05 28/10/04 11/08/04 13/05/04 -
Price 1.30 1.31 1.45 1.62 1.90 2.02 2.27 -
P/RPS 3.52 3.64 4.09 4.27 5.65 5.88 7.19 -37.85%
P/EPS 26.00 10.51 40.50 27.93 105.56 47.98 60.70 -43.14%
EY 3.85 9.51 2.47 3.58 0.95 2.08 1.65 75.83%
DY 0.00 0.00 0.00 3.70 3.16 0.00 0.00 -
P/NAPS 1.30 0.88 0.99 1.13 1.37 1.40 1.62 -13.63%

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