[YSPSAH] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
30-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -47.55%
YoY- -61.38%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 33,898 30,068 28,515 28,754 27,229 25,669 23,685 26.91%
PBT 4,923 4,560 4,986 3,394 3,682 4,913 3,881 17.13%
Tax -1,491 -1,301 -1,096 -1,850 -672 -819 -851 45.18%
NP 3,432 3,259 3,890 1,544 3,010 4,094 3,030 8.63%
-
NP to SH 3,437 3,275 3,900 1,563 2,980 4,055 3,055 8.14%
-
Tax Rate 30.29% 28.53% 21.98% 54.51% 18.25% 16.67% 21.93% -
Total Cost 30,466 26,809 24,625 27,210 24,219 21,575 20,655 29.48%
-
Net Worth 121,386 120,943 118,017 112,811 104,666 105,869 101,833 12.38%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 40 - - 40 39 - -
Div Payout % - 1.24% - - 1.34% 0.99% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 121,386 120,943 118,017 112,811 104,666 105,869 101,833 12.38%
NOSH 68,194 67,946 67,826 66,752 66,666 66,584 66,557 1.62%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 10.12% 10.84% 13.64% 5.37% 11.05% 15.95% 12.79% -
ROE 2.83% 2.71% 3.30% 1.39% 2.85% 3.83% 3.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 49.71 44.25 42.04 43.08 40.84 38.55 35.59 24.87%
EPS 5.04 4.82 5.75 2.34 4.47 6.09 4.59 6.41%
DPS 0.00 0.06 0.00 0.00 0.06 0.06 0.00 -
NAPS 1.78 1.78 1.74 1.69 1.57 1.59 1.53 10.58%
Adjusted Per Share Value based on latest NOSH - 66,752
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 23.90 21.20 20.10 20.27 19.20 18.10 16.70 26.91%
EPS 2.42 2.31 2.75 1.10 2.10 2.86 2.15 8.18%
DPS 0.00 0.03 0.00 0.00 0.03 0.03 0.00 -
NAPS 0.8558 0.8526 0.832 0.7953 0.7379 0.7464 0.7179 12.39%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.05 1.12 1.17 1.20 1.43 1.40 1.03 -
P/RPS 2.11 2.53 2.78 2.79 3.50 3.63 2.89 -18.87%
P/EPS 20.83 23.24 20.35 51.25 31.99 22.99 22.44 -4.82%
EY 4.80 4.30 4.91 1.95 3.13 4.35 4.46 5.00%
DY 0.00 0.05 0.00 0.00 0.04 0.04 0.00 -
P/NAPS 0.59 0.63 0.67 0.71 0.91 0.88 0.67 -8.10%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 29/10/08 29/08/08 14/05/08 30/01/08 19/11/07 21/08/07 10/05/07 -
Price 0.76 1.06 1.16 1.15 1.18 1.16 1.08 -
P/RPS 1.53 2.40 2.76 2.67 2.89 3.01 3.03 -36.50%
P/EPS 15.08 21.99 20.17 49.11 26.40 19.05 23.53 -25.60%
EY 6.63 4.55 4.96 2.04 3.79 5.25 4.25 34.39%
DY 0.00 0.06 0.00 0.00 0.05 0.05 0.00 -
P/NAPS 0.43 0.60 0.67 0.68 0.75 0.73 0.71 -28.35%

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