[YSPSAH] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
13-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 15.76%
YoY- 101.06%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 89,673 87,317 86,380 82,467 78,387 77,297 74,960 12.72%
PBT 13,252 17,650 17,860 17,854 16,329 11,634 11,579 9.44%
Tax -2,961 -3,167 -3,259 -2,823 -3,344 -3,214 -3,096 -2.93%
NP 10,291 14,483 14,601 15,031 12,985 8,420 8,483 13.78%
-
NP to SH 10,291 14,483 14,601 15,031 12,985 8,420 8,483 13.78%
-
Tax Rate 22.34% 17.94% 18.25% 15.81% 20.48% 27.63% 26.74% -
Total Cost 79,382 72,834 71,779 67,436 65,402 68,877 66,477 12.59%
-
Net Worth 101,783 60,490 60,505 60,520 81,949 80,850 79,026 18.43%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - 6,559 6,559 6,559 -
Div Payout % - - - - 50.52% 77.90% 77.32% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 101,783 60,490 60,505 60,520 81,949 80,850 79,026 18.43%
NOSH 66,525 60,490 60,505 60,520 54,999 55,000 54,879 13.72%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.48% 16.59% 16.90% 18.23% 16.57% 10.89% 11.32% -
ROE 10.11% 23.94% 24.13% 24.84% 15.85% 10.41% 10.73% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 134.80 144.35 142.76 136.26 142.52 140.54 136.59 -0.87%
EPS 15.47 23.94 24.13 24.84 23.61 15.31 15.46 0.04%
DPS 0.00 0.00 0.00 0.00 12.00 12.00 12.00 -
NAPS 1.53 1.00 1.00 1.00 1.49 1.47 1.44 4.13%
Adjusted Per Share Value based on latest NOSH - 60,520
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 63.22 61.56 60.90 58.14 55.26 54.49 52.85 12.72%
EPS 7.26 10.21 10.29 10.60 9.15 5.94 5.98 13.84%
DPS 0.00 0.00 0.00 0.00 4.62 4.62 4.62 -
NAPS 0.7176 0.4265 0.4266 0.4267 0.5777 0.57 0.5571 18.44%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.34 1.44 1.37 1.35 1.43 1.38 1.69 -
P/RPS 0.99 1.00 0.96 0.99 1.00 0.98 1.24 -13.97%
P/EPS 8.66 6.01 5.68 5.44 6.06 9.01 10.93 -14.41%
EY 11.54 16.63 17.61 18.40 16.51 11.09 9.15 16.78%
DY 0.00 0.00 0.00 0.00 8.39 8.70 7.10 -
P/NAPS 0.88 1.44 1.37 1.35 0.96 0.94 1.17 -17.33%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 26/05/06 13/03/06 13/12/05 23/08/05 09/05/05 17/02/05 -
Price 1.12 1.33 1.42 1.30 1.31 1.45 1.62 -
P/RPS 0.83 0.92 0.99 0.95 0.92 1.03 1.19 -21.40%
P/EPS 7.24 5.55 5.88 5.23 5.55 9.47 10.48 -21.90%
EY 13.81 18.00 16.99 19.10 18.02 10.56 9.54 28.05%
DY 0.00 0.00 0.00 0.00 9.16 8.28 7.41 -
P/NAPS 0.73 1.33 1.42 1.30 0.88 0.99 1.13 -25.32%

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