[YSPSAH] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 8.77%
YoY- 20.8%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 156,773 153,478 150,044 144,899 138,483 132,742 131,350 12.48%
PBT 18,666 18,746 16,847 18,059 16,936 15,004 15,567 12.82%
Tax -2,939 -3,440 -3,602 -4,510 -4,488 -3,787 -3,843 -16.33%
NP 15,727 15,306 13,245 13,549 12,448 11,217 11,724 21.56%
-
NP to SH 15,380 14,913 12,849 13,223 12,157 11,039 11,516 21.21%
-
Tax Rate 15.75% 18.35% 21.38% 24.97% 26.50% 25.24% 24.69% -
Total Cost 141,046 138,172 136,799 131,350 126,035 121,525 119,626 11.57%
-
Net Worth 212,749 188,097 169,026 172,734 168,526 154,764 97,543 67.94%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - 5,913 5,913 - - 5,802 5,802 -
Div Payout % - 39.65% 46.02% - - 52.57% 50.39% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 212,749 188,097 169,026 172,734 168,526 154,764 97,543 67.94%
NOSH 132,968 119,807 98,846 98,705 98,553 98,576 97,543 22.87%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.03% 9.97% 8.83% 9.35% 8.99% 8.45% 8.93% -
ROE 7.23% 7.93% 7.60% 7.66% 7.21% 7.13% 11.81% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 117.90 128.10 151.80 146.80 140.52 134.66 134.66 -8.45%
EPS 11.57 12.45 13.00 13.40 12.34 11.20 11.81 -1.35%
DPS 0.00 4.94 6.00 0.00 0.00 6.00 6.00 -
NAPS 1.60 1.57 1.71 1.75 1.71 1.57 1.00 36.68%
Adjusted Per Share Value based on latest NOSH - 98,705
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 110.52 108.20 105.78 102.15 97.63 93.58 92.60 12.48%
EPS 10.84 10.51 9.06 9.32 8.57 7.78 8.12 21.17%
DPS 0.00 4.17 4.17 0.00 0.00 4.09 4.09 -
NAPS 1.4999 1.3261 1.1916 1.2178 1.1881 1.0911 0.6877 67.94%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.00 0.94 1.11 1.07 1.09 1.12 1.21 -
P/RPS 0.85 0.73 0.73 0.73 0.78 0.83 0.90 -3.72%
P/EPS 8.65 7.55 8.54 7.99 8.84 10.00 10.25 -10.67%
EY 11.57 13.24 11.71 12.52 11.32 10.00 9.76 11.97%
DY 0.00 5.25 5.41 0.00 0.00 5.36 4.96 -
P/NAPS 0.63 0.60 0.65 0.61 0.64 0.71 1.21 -35.20%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 30/11/11 22/08/11 25/05/11 25/02/11 22/11/10 04/08/10 -
Price 1.03 0.95 0.97 1.11 1.10 1.14 1.17 -
P/RPS 0.87 0.74 0.64 0.76 0.78 0.85 0.87 0.00%
P/EPS 8.90 7.63 7.46 8.29 8.92 10.18 9.91 -6.89%
EY 11.23 13.10 13.40 12.07 11.21 9.82 10.09 7.37%
DY 0.00 5.20 6.19 0.00 0.00 5.26 5.13 -
P/NAPS 0.64 0.61 0.57 0.63 0.64 0.73 1.17 -33.04%

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