[YSPSAH] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 11.77%
YoY- 28.68%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 110,167 105,337 104,357 100,402 96,860 93,594 90,569 13.93%
PBT 16,975 15,870 17,750 17,052 15,405 14,103 12,840 20.43%
Tax -4,437 -4,192 -3,569 -3,796 -3,582 -3,459 -3,490 17.33%
NP 12,538 11,678 14,181 13,256 11,823 10,644 9,350 21.58%
-
NP to SH 12,498 11,653 14,137 13,242 11,848 10,644 9,350 21.32%
-
Tax Rate 26.14% 26.41% 20.11% 22.26% 23.25% 24.53% 27.18% -
Total Cost 97,629 93,659 90,176 87,146 85,037 82,950 81,219 13.04%
-
Net Worth 118,017 112,811 104,666 105,869 101,833 98,512 94,591 15.87%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 39 39 79 39 - - - -
Div Payout % 0.32% 0.34% 0.57% 0.30% - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 118,017 112,811 104,666 105,869 101,833 98,512 94,591 15.87%
NOSH 67,826 66,752 66,666 66,584 66,557 66,562 66,613 1.20%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 11.38% 11.09% 13.59% 13.20% 12.21% 11.37% 10.32% -
ROE 10.59% 10.33% 13.51% 12.51% 11.63% 10.80% 9.88% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 162.43 157.80 156.54 150.79 145.53 140.61 135.96 12.57%
EPS 18.43 17.46 21.21 19.89 17.80 15.99 14.04 19.86%
DPS 0.06 0.06 0.12 0.06 0.00 0.00 0.00 -
NAPS 1.74 1.69 1.57 1.59 1.53 1.48 1.42 14.49%
Adjusted Per Share Value based on latest NOSH - 66,584
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 77.67 74.26 73.57 70.78 68.29 65.98 63.85 13.94%
EPS 8.81 8.22 9.97 9.34 8.35 7.50 6.59 21.33%
DPS 0.03 0.03 0.06 0.03 0.00 0.00 0.00 -
NAPS 0.832 0.7953 0.7379 0.7464 0.7179 0.6945 0.6669 15.87%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.17 1.20 1.43 1.40 1.03 1.05 1.11 -
P/RPS 0.72 0.76 0.91 0.93 0.71 0.75 0.82 -8.29%
P/EPS 6.35 6.87 6.74 7.04 5.79 6.57 7.91 -13.61%
EY 15.75 14.55 14.83 14.21 17.28 15.23 12.65 15.71%
DY 0.05 0.05 0.08 0.04 0.00 0.00 0.00 -
P/NAPS 0.67 0.71 0.91 0.88 0.67 0.71 0.78 -9.62%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 14/05/08 30/01/08 19/11/07 21/08/07 10/05/07 28/02/07 14/11/06 -
Price 1.16 1.15 1.18 1.16 1.08 1.07 1.12 -
P/RPS 0.71 0.73 0.75 0.77 0.74 0.76 0.82 -9.14%
P/EPS 6.30 6.59 5.56 5.83 6.07 6.69 7.98 -14.56%
EY 15.88 15.18 17.97 17.14 16.48 14.94 12.53 17.09%
DY 0.05 0.05 0.10 0.05 0.00 0.00 0.00 -
P/NAPS 0.67 0.68 0.75 0.73 0.71 0.72 0.79 -10.39%

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