[YSPSAH] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
09-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -0.74%
YoY- 26.67%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 86,380 82,467 78,387 77,297 74,960 72,617 71,861 13.01%
PBT 17,860 17,854 16,329 11,634 11,579 10,657 11,788 31.81%
Tax -3,259 -2,823 -3,344 -3,214 -3,096 -3,181 -5,293 -27.56%
NP 14,601 15,031 12,985 8,420 8,483 7,476 6,495 71.35%
-
NP to SH 14,601 15,031 12,985 8,420 8,483 7,476 8,935 38.61%
-
Tax Rate 18.25% 15.81% 20.48% 27.63% 26.74% 29.85% 44.90% -
Total Cost 71,779 67,436 65,402 68,877 66,477 65,141 65,366 6.41%
-
Net Worth 60,505 60,520 81,949 80,850 79,026 75,677 78,259 -15.72%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 6,559 6,559 6,559 3,266 - -
Div Payout % - - 50.52% 77.90% 77.32% 43.70% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 60,505 60,520 81,949 80,850 79,026 75,677 78,259 -15.72%
NOSH 60,505 60,520 54,999 55,000 54,879 54,444 54,346 7.39%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 16.90% 18.23% 16.57% 10.89% 11.32% 10.30% 9.04% -
ROE 24.13% 24.84% 15.85% 10.41% 10.73% 9.88% 11.42% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 142.76 136.26 142.52 140.54 136.59 133.38 132.23 5.22%
EPS 24.13 24.84 23.61 15.31 15.46 13.73 16.44 29.06%
DPS 0.00 0.00 12.00 12.00 12.00 6.00 0.00 -
NAPS 1.00 1.00 1.49 1.47 1.44 1.39 1.44 -21.52%
Adjusted Per Share Value based on latest NOSH - 55,000
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 60.90 58.14 55.26 54.49 52.85 51.19 50.66 13.02%
EPS 10.29 10.60 9.15 5.94 5.98 5.27 6.30 38.56%
DPS 0.00 0.00 4.62 4.62 4.62 2.30 0.00 -
NAPS 0.4266 0.4267 0.5777 0.57 0.5571 0.5335 0.5517 -15.71%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.37 1.35 1.43 1.38 1.69 1.98 2.09 -
P/RPS 0.96 0.99 1.00 0.98 1.24 1.48 1.58 -28.19%
P/EPS 5.68 5.44 6.06 9.01 10.93 14.42 12.71 -41.46%
EY 17.61 18.40 16.51 11.09 9.15 6.94 7.87 70.82%
DY 0.00 0.00 8.39 8.70 7.10 3.03 0.00 -
P/NAPS 1.37 1.35 0.96 0.94 1.17 1.42 1.45 -3.70%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 13/03/06 13/12/05 23/08/05 09/05/05 17/02/05 28/10/04 11/08/04 -
Price 1.42 1.30 1.31 1.45 1.62 1.90 2.02 -
P/RPS 0.99 0.95 0.92 1.03 1.19 1.42 1.53 -25.13%
P/EPS 5.88 5.23 5.55 9.47 10.48 13.84 12.29 -38.74%
EY 16.99 19.10 18.02 10.56 9.54 7.23 8.14 63.10%
DY 0.00 0.00 9.16 8.28 7.41 3.16 0.00 -
P/NAPS 1.42 1.30 0.88 0.99 1.13 1.37 1.40 0.94%

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