[YSPSAH] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 94.1%
YoY- 47.0%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 27,229 25,669 23,685 27,774 23,274 22,127 20,419 21.13%
PBT 3,682 4,913 3,881 5,274 2,984 3,266 2,579 26.76%
Tax -672 -819 -851 -1,227 -899 -605 -728 -5.19%
NP 3,010 4,094 3,030 4,047 2,085 2,661 1,851 38.24%
-
NP to SH 2,980 4,055 3,055 4,047 2,085 2,661 1,851 37.32%
-
Tax Rate 18.25% 16.67% 21.93% 23.27% 30.13% 18.52% 28.23% -
Total Cost 24,219 21,575 20,655 23,727 21,189 19,466 18,568 19.35%
-
Net Worth 104,666 105,869 101,833 98,512 94,591 101,783 89,525 10.96%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 40 39 - - - - - -
Div Payout % 1.34% 0.99% - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 104,666 105,869 101,833 98,512 94,591 101,783 89,525 10.96%
NOSH 66,666 66,584 66,557 66,562 66,613 66,525 60,490 6.68%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.05% 15.95% 12.79% 14.57% 8.96% 12.03% 9.07% -
ROE 2.85% 3.83% 3.00% 4.11% 2.20% 2.61% 2.07% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 40.84 38.55 35.59 41.73 34.94 33.26 33.76 13.51%
EPS 4.47 6.09 4.59 6.08 3.13 4.00 3.06 28.71%
DPS 0.06 0.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.59 1.53 1.48 1.42 1.53 1.48 4.01%
Adjusted Per Share Value based on latest NOSH - 66,562
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 19.20 18.10 16.70 19.58 16.41 15.60 14.40 21.12%
EPS 2.10 2.86 2.15 2.85 1.47 1.88 1.30 37.63%
DPS 0.03 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7379 0.7464 0.7179 0.6945 0.6669 0.7176 0.6312 10.96%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.43 1.40 1.03 1.05 1.11 1.34 1.44 -
P/RPS 3.50 3.63 2.89 2.52 3.18 4.03 4.27 -12.40%
P/EPS 31.99 22.99 22.44 17.27 35.46 33.50 47.06 -22.67%
EY 3.13 4.35 4.46 5.79 2.82 2.99 2.12 29.62%
DY 0.04 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.88 0.67 0.71 0.78 0.88 0.97 -4.16%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 19/11/07 21/08/07 10/05/07 28/02/07 14/11/06 30/08/06 26/05/06 -
Price 1.18 1.16 1.08 1.07 1.12 1.12 1.33 -
P/RPS 2.89 3.01 3.03 2.56 3.21 3.37 3.94 -18.65%
P/EPS 26.40 19.05 23.53 17.60 35.78 28.00 43.46 -28.25%
EY 3.79 5.25 4.25 5.68 2.79 3.57 2.30 39.46%
DY 0.05 0.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.73 0.71 0.72 0.79 0.73 0.90 -11.43%

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