[YSPSAH] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 13.84%
YoY- -27.1%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 104,357 100,402 96,860 93,594 90,569 89,673 87,317 12.60%
PBT 17,750 17,052 15,405 14,103 12,840 13,252 17,650 0.37%
Tax -3,569 -3,796 -3,582 -3,459 -3,490 -2,961 -3,167 8.28%
NP 14,181 13,256 11,823 10,644 9,350 10,291 14,483 -1.39%
-
NP to SH 14,137 13,242 11,848 10,644 9,350 10,291 14,483 -1.59%
-
Tax Rate 20.11% 22.26% 23.25% 24.53% 27.18% 22.34% 17.94% -
Total Cost 90,176 87,146 85,037 82,950 81,219 79,382 72,834 15.28%
-
Net Worth 104,666 105,869 101,833 98,512 94,591 101,783 60,490 44.07%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 79 39 - - - - - -
Div Payout % 0.57% 0.30% - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 104,666 105,869 101,833 98,512 94,591 101,783 60,490 44.07%
NOSH 66,666 66,584 66,557 66,562 66,613 66,525 60,490 6.68%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 13.59% 13.20% 12.21% 11.37% 10.32% 11.48% 16.59% -
ROE 13.51% 12.51% 11.63% 10.80% 9.88% 10.11% 23.94% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 156.54 150.79 145.53 140.61 135.96 134.80 144.35 5.54%
EPS 21.21 19.89 17.80 15.99 14.04 15.47 23.94 -7.74%
DPS 0.12 0.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.59 1.53 1.48 1.42 1.53 1.00 35.04%
Adjusted Per Share Value based on latest NOSH - 66,562
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 73.57 70.78 68.29 65.98 63.85 63.22 61.56 12.60%
EPS 9.97 9.34 8.35 7.50 6.59 7.26 10.21 -1.57%
DPS 0.06 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7379 0.7464 0.7179 0.6945 0.6669 0.7176 0.4265 44.07%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.43 1.40 1.03 1.05 1.11 1.34 1.44 -
P/RPS 0.91 0.93 0.71 0.75 0.82 0.99 1.00 -6.08%
P/EPS 6.74 7.04 5.79 6.57 7.91 8.66 6.01 7.93%
EY 14.83 14.21 17.28 15.23 12.65 11.54 16.63 -7.34%
DY 0.08 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.88 0.67 0.71 0.78 0.88 1.44 -26.33%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 19/11/07 21/08/07 10/05/07 28/02/07 14/11/06 30/08/06 26/05/06 -
Price 1.18 1.16 1.08 1.07 1.12 1.12 1.33 -
P/RPS 0.75 0.77 0.74 0.76 0.82 0.83 0.92 -12.72%
P/EPS 5.56 5.83 6.07 6.69 7.98 7.24 5.55 0.11%
EY 17.97 17.14 16.48 14.94 12.53 13.81 18.00 -0.11%
DY 0.10 0.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.73 0.71 0.72 0.79 0.73 1.33 -31.72%

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