[YSPSAH] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
14-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -9.14%
YoY- -37.8%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 100,402 96,860 93,594 90,569 89,673 87,317 86,380 10.57%
PBT 17,052 15,405 14,103 12,840 13,252 17,650 17,860 -3.04%
Tax -3,796 -3,582 -3,459 -3,490 -2,961 -3,167 -3,259 10.73%
NP 13,256 11,823 10,644 9,350 10,291 14,483 14,601 -6.25%
-
NP to SH 13,242 11,848 10,644 9,350 10,291 14,483 14,601 -6.32%
-
Tax Rate 22.26% 23.25% 24.53% 27.18% 22.34% 17.94% 18.25% -
Total Cost 87,146 85,037 82,950 81,219 79,382 72,834 71,779 13.84%
-
Net Worth 105,869 101,833 98,512 94,591 101,783 60,490 60,505 45.35%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 39 - - - - - - -
Div Payout % 0.30% - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 105,869 101,833 98,512 94,591 101,783 60,490 60,505 45.35%
NOSH 66,584 66,557 66,562 66,613 66,525 60,490 60,505 6.60%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 13.20% 12.21% 11.37% 10.32% 11.48% 16.59% 16.90% -
ROE 12.51% 11.63% 10.80% 9.88% 10.11% 23.94% 24.13% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 150.79 145.53 140.61 135.96 134.80 144.35 142.76 3.72%
EPS 19.89 17.80 15.99 14.04 15.47 23.94 24.13 -12.11%
DPS 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.53 1.48 1.42 1.53 1.00 1.00 36.34%
Adjusted Per Share Value based on latest NOSH - 66,613
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 70.78 68.29 65.98 63.85 63.22 61.56 60.90 10.57%
EPS 9.34 8.35 7.50 6.59 7.26 10.21 10.29 -6.27%
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7464 0.7179 0.6945 0.6669 0.7176 0.4265 0.4266 45.34%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.40 1.03 1.05 1.11 1.34 1.44 1.37 -
P/RPS 0.93 0.71 0.75 0.82 0.99 1.00 0.96 -2.10%
P/EPS 7.04 5.79 6.57 7.91 8.66 6.01 5.68 15.43%
EY 14.21 17.28 15.23 12.65 11.54 16.63 17.61 -13.35%
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.67 0.71 0.78 0.88 1.44 1.37 -25.61%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/08/07 10/05/07 28/02/07 14/11/06 30/08/06 26/05/06 13/03/06 -
Price 1.16 1.08 1.07 1.12 1.12 1.33 1.42 -
P/RPS 0.77 0.74 0.76 0.82 0.83 0.92 0.99 -15.46%
P/EPS 5.83 6.07 6.69 7.98 7.24 5.55 5.88 -0.56%
EY 17.14 16.48 14.94 12.53 13.81 18.00 16.99 0.58%
DY 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.71 0.72 0.79 0.73 1.33 1.42 -35.90%

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