[YSPSAH] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 89.22%
YoY--%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 72,617 71,861 53,180 36,035 17,542 0 -
PBT 10,657 11,788 8,819 6,085 3,002 0 -
Tax -3,181 -5,293 -4,612 -3,910 -3,003 0 -
NP 7,476 6,495 4,207 2,175 -1 0 -
-
NP to SH 7,476 8,935 6,647 4,615 2,439 0 -
-
Tax Rate 29.85% 44.90% 52.30% 64.26% 100.03% - -
Total Cost 65,141 65,366 48,973 33,860 17,543 0 -
-
Net Worth 75,677 78,259 76,064 64,578 63,544 0 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 3,266 - - - - - -
Div Payout % 43.70% - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 75,677 78,259 76,064 64,578 63,544 0 -
NOSH 54,444 54,346 54,331 46,795 46,724 0 -
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 10.30% 9.04% 7.91% 6.04% -0.01% 0.00% -
ROE 9.88% 11.42% 8.74% 7.15% 3.84% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 133.38 132.23 97.88 77.00 37.54 0.00 -
EPS 13.73 16.44 12.23 9.86 5.22 0.00 -
DPS 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.44 1.40 1.38 1.36 0.00 -
Adjusted Per Share Value based on latest NOSH - 46,795
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 51.19 50.66 37.49 25.40 12.37 0.00 -
EPS 5.27 6.30 4.69 3.25 1.72 0.00 -
DPS 2.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5335 0.5517 0.5362 0.4553 0.448 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 30/09/04 30/06/04 31/03/04 - - - -
Price 1.98 2.09 2.38 0.00 0.00 0.00 -
P/RPS 1.48 1.58 2.43 0.00 0.00 0.00 -
P/EPS 14.42 12.71 19.45 0.00 0.00 0.00 -
EY 6.94 7.87 5.14 0.00 0.00 0.00 -
DY 3.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.45 1.70 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/10/04 11/08/04 - - - - -
Price 1.90 2.02 0.00 0.00 0.00 0.00 -
P/RPS 1.42 1.53 0.00 0.00 0.00 0.00 -
P/EPS 13.84 12.29 0.00 0.00 0.00 0.00 -
EY 7.23 8.14 0.00 0.00 0.00 0.00 -
DY 3.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.40 0.00 0.00 0.00 0.00 -

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