[YSPSAH] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
14-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 33.87%
YoY- 27.66%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 146,560 120,896 124,556 114,060 94,740 81,676 77,928 11.09%
PBT 18,416 13,924 19,496 19,944 15,524 10,316 11,156 8.70%
Tax -3,576 -3,488 -4,984 -4,384 -3,404 -2,912 -3,280 1.44%
NP 14,840 10,436 14,512 15,560 12,120 7,404 7,876 11.13%
-
NP to SH 14,332 10,068 14,528 15,600 12,220 7,404 7,876 10.48%
-
Tax Rate 19.42% 25.05% 25.56% 21.98% 21.93% 28.23% 29.40% -
Total Cost 131,720 110,460 110,044 98,500 82,620 74,272 70,052 11.09%
-
Net Worth 172,734 153,546 127,741 118,017 101,833 89,525 80,850 13.48%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 172,734 153,546 127,741 118,017 101,833 89,525 80,850 13.48%
NOSH 98,705 97,181 69,049 67,826 66,557 60,490 55,000 10.23%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 10.13% 8.63% 11.65% 13.64% 12.79% 9.07% 10.11% -
ROE 8.30% 6.56% 11.37% 13.22% 12.00% 8.27% 9.74% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 148.48 124.40 180.39 168.17 142.34 135.02 141.69 0.78%
EPS 14.52 10.36 21.04 23.00 18.36 12.24 14.32 0.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.58 1.85 1.74 1.53 1.48 1.47 2.94%
Adjusted Per Share Value based on latest NOSH - 67,826
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 103.32 85.23 87.81 80.41 66.79 57.58 54.94 11.09%
EPS 10.10 7.10 10.24 11.00 8.62 5.22 5.55 10.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2178 1.0825 0.9006 0.832 0.7179 0.6312 0.57 13.48%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.07 1.17 0.86 1.17 1.03 1.44 1.38 -
P/RPS 0.72 0.94 0.48 0.70 0.72 1.07 0.97 -4.84%
P/EPS 7.37 11.29 4.09 5.09 5.61 11.76 9.64 -4.37%
EY 13.57 8.85 24.47 19.66 17.83 8.50 10.38 4.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.74 0.46 0.67 0.67 0.97 0.94 -6.95%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 25/05/11 14/05/10 19/05/09 14/05/08 10/05/07 26/05/06 09/05/05 -
Price 1.11 1.19 0.94 1.16 1.08 1.33 1.45 -
P/RPS 0.75 0.96 0.52 0.69 0.76 0.99 1.02 -4.99%
P/EPS 7.64 11.49 4.47 5.04 5.88 10.87 10.13 -4.59%
EY 13.08 8.71 22.38 19.83 17.00 9.20 9.88 4.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.75 0.51 0.67 0.71 0.90 0.99 -7.25%

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