[YSPSAH] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 86,381 74,960 70,369 0 -
PBT 17,860 11,579 11,151 0 -
Tax -3,259 -3,096 -8,977 0 -
NP 14,601 8,483 2,174 0 -
-
NP to SH 14,601 8,483 8,300 0 -
-
Tax Rate 18.25% 26.74% 80.50% - -
Total Cost 71,780 66,477 68,195 0 -
-
Net Worth 87,739 79,013 61,580 0 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 3,292 - - -
Div Payout % - 38.81% - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 87,739 79,013 61,580 0 -
NOSH 60,509 54,870 44,623 0 -
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 16.90% 11.32% 3.09% 0.00% -
ROE 16.64% 10.74% 13.48% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 142.76 136.61 157.69 0.00 -
EPS 24.13 15.46 18.60 0.00 -
DPS 0.00 6.00 0.00 0.00 -
NAPS 1.45 1.44 1.38 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 60.90 52.85 49.61 0.00 -
EPS 10.29 5.98 5.85 0.00 -
DPS 0.00 2.32 0.00 0.00 -
NAPS 0.6186 0.557 0.4341 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 30/12/05 31/12/04 - - -
Price 1.37 1.69 0.00 0.00 -
P/RPS 0.96 1.24 0.00 0.00 -
P/EPS 5.68 10.93 0.00 0.00 -
EY 17.61 9.15 0.00 0.00 -
DY 0.00 3.55 0.00 0.00 -
P/NAPS 0.94 1.17 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 13/03/06 17/02/05 26/02/04 - -
Price 1.42 1.62 2.35 0.00 -
P/RPS 0.99 1.19 1.49 0.00 -
P/EPS 5.88 10.48 12.63 0.00 -
EY 16.99 9.54 7.91 0.00 -
DY 0.00 3.70 0.00 0.00 -
P/NAPS 0.98 1.13 1.70 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