[YSPSAH] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 6.76%
YoY- 51.2%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 114,566 110,167 105,337 104,357 100,402 96,860 93,594 14.44%
PBT 16,622 16,975 15,870 17,750 17,052 15,405 14,103 11.58%
Tax -4,919 -4,437 -4,192 -3,569 -3,796 -3,582 -3,459 26.48%
NP 11,703 12,538 11,678 14,181 13,256 11,823 10,644 6.53%
-
NP to SH 11,718 12,498 11,653 14,137 13,242 11,848 10,644 6.62%
-
Tax Rate 29.59% 26.14% 26.41% 20.11% 22.26% 23.25% 24.53% -
Total Cost 102,863 97,629 93,659 90,176 87,146 85,037 82,950 15.43%
-
Net Worth 120,943 118,017 112,811 104,666 105,869 101,833 98,512 14.66%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 40 39 39 79 39 - - -
Div Payout % 0.35% 0.32% 0.34% 0.57% 0.30% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 120,943 118,017 112,811 104,666 105,869 101,833 98,512 14.66%
NOSH 67,946 67,826 66,752 66,666 66,584 66,557 66,562 1.38%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.22% 11.38% 11.09% 13.59% 13.20% 12.21% 11.37% -
ROE 9.69% 10.59% 10.33% 13.51% 12.51% 11.63% 10.80% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 168.61 162.43 157.80 156.54 150.79 145.53 140.61 12.88%
EPS 17.25 18.43 17.46 21.21 19.89 17.80 15.99 5.19%
DPS 0.06 0.06 0.06 0.12 0.06 0.00 0.00 -
NAPS 1.78 1.74 1.69 1.57 1.59 1.53 1.48 13.10%
Adjusted Per Share Value based on latest NOSH - 66,666
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 80.77 77.67 74.26 73.57 70.78 68.29 65.98 14.44%
EPS 8.26 8.81 8.22 9.97 9.34 8.35 7.50 6.65%
DPS 0.03 0.03 0.03 0.06 0.03 0.00 0.00 -
NAPS 0.8526 0.832 0.7953 0.7379 0.7464 0.7179 0.6945 14.66%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.12 1.17 1.20 1.43 1.40 1.03 1.05 -
P/RPS 0.66 0.72 0.76 0.91 0.93 0.71 0.75 -8.17%
P/EPS 6.49 6.35 6.87 6.74 7.04 5.79 6.57 -0.81%
EY 15.40 15.75 14.55 14.83 14.21 17.28 15.23 0.74%
DY 0.05 0.05 0.05 0.08 0.04 0.00 0.00 -
P/NAPS 0.63 0.67 0.71 0.91 0.88 0.67 0.71 -7.66%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 14/05/08 30/01/08 19/11/07 21/08/07 10/05/07 28/02/07 -
Price 1.06 1.16 1.15 1.18 1.16 1.08 1.07 -
P/RPS 0.63 0.71 0.73 0.75 0.77 0.74 0.76 -11.76%
P/EPS 6.15 6.30 6.59 5.56 5.83 6.07 6.69 -5.46%
EY 16.27 15.88 15.18 17.97 17.14 16.48 14.94 5.85%
DY 0.06 0.05 0.05 0.10 0.05 0.00 0.00 -
P/NAPS 0.60 0.67 0.68 0.75 0.73 0.71 0.72 -11.45%

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