[YSPSAH] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
14-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -2.53%
YoY- -44.32%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 130,100 123,308 102,110 87,761 82,176 72,165 69,168 11.09%
PBT 16,969 19,292 16,634 11,772 18,465 10,098 10,757 7.88%
Tax -4,273 -5,184 -3,122 -2,976 -2,668 -3,032 -10,759 -14.25%
NP 12,696 14,108 13,512 8,796 15,797 7,066 -2 -
-
NP to SH 12,520 14,149 13,453 8,796 15,797 7,066 8,165 7.37%
-
Tax Rate 25.18% 26.87% 18.77% 25.28% 14.45% 30.03% 100.02% -
Total Cost 117,404 109,200 88,598 78,965 66,378 65,098 69,170 9.20%
-
Net Worth 150,046 121,396 104,701 94,528 85,320 75,481 63,577 15.37%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 77 54 53 - - 4,344 - -
Div Payout % 0.62% 0.39% 0.40% - - 61.48% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 150,046 121,396 104,701 94,528 85,320 75,481 63,577 15.37%
NOSH 96,804 68,200 66,688 66,569 60,510 54,303 46,748 12.88%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 9.76% 11.44% 13.23% 10.02% 19.22% 9.79% 0.00% -
ROE 8.34% 11.66% 12.85% 9.31% 18.52% 9.36% 12.84% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 134.40 180.80 153.12 131.83 135.80 132.89 147.96 -1.58%
EPS 12.93 20.75 20.17 13.21 26.11 13.01 17.47 -4.88%
DPS 0.08 0.08 0.08 0.00 0.00 8.00 0.00 -
NAPS 1.55 1.78 1.57 1.42 1.41 1.39 1.36 2.20%
Adjusted Per Share Value based on latest NOSH - 66,613
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 91.72 86.93 71.99 61.87 57.93 50.88 48.76 11.09%
EPS 8.83 9.98 9.48 6.20 11.14 4.98 5.76 7.37%
DPS 0.05 0.04 0.04 0.00 0.00 3.06 0.00 -
NAPS 1.0578 0.8558 0.7381 0.6664 0.6015 0.5321 0.4482 15.37%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 - -
Price 1.04 1.05 1.43 1.11 1.35 1.98 0.00 -
P/RPS 0.77 0.58 0.93 0.84 0.99 1.49 0.00 -
P/EPS 8.04 5.06 7.09 8.40 5.17 15.22 0.00 -
EY 12.44 19.76 14.11 11.90 19.34 6.57 0.00 -
DY 0.08 0.08 0.06 0.00 0.00 4.04 0.00 -
P/NAPS 0.67 0.59 0.91 0.78 0.96 1.42 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 16/11/09 29/10/08 19/11/07 14/11/06 13/12/05 28/10/04 07/01/04 -
Price 1.06 0.76 1.18 1.12 1.30 1.90 0.00 -
P/RPS 0.79 0.42 0.77 0.85 0.96 1.43 0.00 -
P/EPS 8.20 3.66 5.85 8.48 4.98 14.60 0.00 -
EY 12.20 27.30 17.10 11.80 20.08 6.85 0.00 -
DY 0.08 0.11 0.07 0.00 0.00 4.21 0.00 -
P/NAPS 0.68 0.43 0.75 0.79 0.92 1.37 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