[YSPSAH] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -2.83%
YoY- 11.58%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 163,409 156,773 153,478 150,044 144,899 138,483 132,742 14.84%
PBT 19,715 18,666 18,746 16,847 18,059 16,936 15,004 19.94%
Tax -3,858 -2,939 -3,440 -3,602 -4,510 -4,488 -3,787 1.24%
NP 15,857 15,727 15,306 13,245 13,549 12,448 11,217 25.93%
-
NP to SH 15,679 15,380 14,913 12,849 13,223 12,157 11,039 26.32%
-
Tax Rate 19.57% 15.75% 18.35% 21.38% 24.97% 26.50% 25.24% -
Total Cost 147,552 141,046 138,172 136,799 131,350 126,035 121,525 13.79%
-
Net Worth 216,700 212,749 188,097 169,026 172,734 168,526 154,764 25.13%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - 5,913 5,913 - - 5,802 -
Div Payout % - - 39.65% 46.02% - - 52.57% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 216,700 212,749 188,097 169,026 172,734 168,526 154,764 25.13%
NOSH 132,945 132,968 119,807 98,846 98,705 98,553 98,576 22.04%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 9.70% 10.03% 9.97% 8.83% 9.35% 8.99% 8.45% -
ROE 7.24% 7.23% 7.93% 7.60% 7.66% 7.21% 7.13% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 122.91 117.90 128.10 151.80 146.80 140.52 134.66 -5.89%
EPS 11.79 11.57 12.45 13.00 13.40 12.34 11.20 3.47%
DPS 0.00 0.00 4.94 6.00 0.00 0.00 6.00 -
NAPS 1.63 1.60 1.57 1.71 1.75 1.71 1.57 2.52%
Adjusted Per Share Value based on latest NOSH - 98,846
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 115.20 110.52 108.20 105.78 102.15 97.63 93.58 14.84%
EPS 11.05 10.84 10.51 9.06 9.32 8.57 7.78 26.32%
DPS 0.00 0.00 4.17 4.17 0.00 0.00 4.09 -
NAPS 1.5277 1.4999 1.3261 1.1916 1.2178 1.1881 1.0911 25.12%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.02 1.00 0.94 1.11 1.07 1.09 1.12 -
P/RPS 0.83 0.85 0.73 0.73 0.73 0.78 0.83 0.00%
P/EPS 8.65 8.65 7.55 8.54 7.99 8.84 10.00 -9.20%
EY 11.56 11.57 13.24 11.71 12.52 11.32 10.00 10.13%
DY 0.00 0.00 5.25 5.41 0.00 0.00 5.36 -
P/NAPS 0.63 0.63 0.60 0.65 0.61 0.64 0.71 -7.65%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 27/02/12 30/11/11 22/08/11 25/05/11 25/02/11 22/11/10 -
Price 1.02 1.03 0.95 0.97 1.11 1.10 1.14 -
P/RPS 0.83 0.87 0.74 0.64 0.76 0.78 0.85 -1.57%
P/EPS 8.65 8.90 7.63 7.46 8.29 8.92 10.18 -10.28%
EY 11.56 11.23 13.10 13.40 12.07 11.21 9.82 11.47%
DY 0.00 0.00 5.20 6.19 0.00 0.00 5.26 -
P/NAPS 0.63 0.64 0.61 0.57 0.63 0.64 0.73 -9.34%

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