[YSPSAH] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
10-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -24.51%
YoY- 65.05%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 28,754 27,229 25,669 23,685 27,774 23,274 22,127 19.02%
PBT 3,394 3,682 4,913 3,881 5,274 2,984 3,266 2.58%
Tax -1,850 -672 -819 -851 -1,227 -899 -605 110.24%
NP 1,544 3,010 4,094 3,030 4,047 2,085 2,661 -30.36%
-
NP to SH 1,563 2,980 4,055 3,055 4,047 2,085 2,661 -29.79%
-
Tax Rate 54.51% 18.25% 16.67% 21.93% 23.27% 30.13% 18.52% -
Total Cost 27,210 24,219 21,575 20,655 23,727 21,189 19,466 24.94%
-
Net Worth 112,811 104,666 105,869 101,833 98,512 94,591 101,783 7.07%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 40 39 - - - - -
Div Payout % - 1.34% 0.99% - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 112,811 104,666 105,869 101,833 98,512 94,591 101,783 7.07%
NOSH 66,752 66,666 66,584 66,557 66,562 66,613 66,525 0.22%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.37% 11.05% 15.95% 12.79% 14.57% 8.96% 12.03% -
ROE 1.39% 2.85% 3.83% 3.00% 4.11% 2.20% 2.61% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 43.08 40.84 38.55 35.59 41.73 34.94 33.26 18.76%
EPS 2.34 4.47 6.09 4.59 6.08 3.13 4.00 -29.98%
DPS 0.00 0.06 0.06 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.57 1.59 1.53 1.48 1.42 1.53 6.83%
Adjusted Per Share Value based on latest NOSH - 66,557
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 20.27 19.20 18.10 16.70 19.58 16.41 15.60 19.01%
EPS 1.10 2.10 2.86 2.15 2.85 1.47 1.88 -29.97%
DPS 0.00 0.03 0.03 0.00 0.00 0.00 0.00 -
NAPS 0.7953 0.7379 0.7464 0.7179 0.6945 0.6669 0.7176 7.07%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.20 1.43 1.40 1.03 1.05 1.11 1.34 -
P/RPS 2.79 3.50 3.63 2.89 2.52 3.18 4.03 -21.68%
P/EPS 51.25 31.99 22.99 22.44 17.27 35.46 33.50 32.66%
EY 1.95 3.13 4.35 4.46 5.79 2.82 2.99 -24.73%
DY 0.00 0.04 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.91 0.88 0.67 0.71 0.78 0.88 -13.29%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 30/01/08 19/11/07 21/08/07 10/05/07 28/02/07 14/11/06 30/08/06 -
Price 1.15 1.18 1.16 1.08 1.07 1.12 1.12 -
P/RPS 2.67 2.89 3.01 3.03 2.56 3.21 3.37 -14.34%
P/EPS 49.11 26.40 19.05 23.53 17.60 35.78 28.00 45.28%
EY 2.04 3.79 5.25 4.25 5.68 2.79 3.57 -31.06%
DY 0.00 0.05 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.75 0.73 0.71 0.72 0.79 0.73 -4.60%

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