[YSPSAH] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
16-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 56.37%
YoY- -11.52%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 134,134 114,537 99,542 97,575 92,481 76,583 65,821 12.58%
PBT 16,260 13,438 11,628 12,727 14,469 12,476 8,829 10.70%
Tax -5,222 -2,059 -3,107 -3,205 -3,888 -2,342 -2,232 15.20%
NP 11,038 11,379 8,521 9,522 10,581 10,134 6,597 8.94%
-
NP to SH 11,028 11,125 8,369 9,390 10,612 10,090 6,597 8.93%
-
Tax Rate 32.12% 15.32% 26.72% 25.18% 26.87% 18.77% 25.28% -
Total Cost 123,096 103,158 91,021 88,053 81,900 66,449 59,224 12.95%
-
Net Worth 215,504 168,430 153,355 150,046 121,396 104,701 94,528 14.70%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 58 40 40 - -
Div Payout % - - - 0.62% 0.39% 0.40% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 215,504 168,430 153,355 150,046 121,396 104,701 94,528 14.70%
NOSH 133,027 107,280 97,678 96,804 68,200 66,688 66,569 12.21%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.23% 9.93% 8.56% 9.76% 11.44% 13.23% 10.02% -
ROE 5.12% 6.61% 5.46% 6.26% 8.74% 9.64% 6.98% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 100.83 106.76 101.91 100.80 135.60 114.84 98.88 0.32%
EPS 8.29 10.37 8.39 9.70 15.56 15.13 9.91 -2.92%
DPS 0.00 0.00 0.00 0.06 0.06 0.06 0.00 -
NAPS 1.62 1.57 1.57 1.55 1.78 1.57 1.42 2.21%
Adjusted Per Share Value based on latest NOSH - 96,991
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 94.56 80.75 70.18 68.79 65.20 53.99 46.40 12.58%
EPS 7.77 7.84 5.90 6.62 7.48 7.11 4.65 8.92%
DPS 0.00 0.00 0.00 0.04 0.03 0.03 0.00 -
NAPS 1.5193 1.1874 1.0811 1.0578 0.8558 0.7381 0.6664 14.70%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.06 0.94 1.12 1.04 1.05 1.43 1.11 -
P/RPS 1.05 0.88 1.10 1.03 0.77 1.25 1.12 -1.06%
P/EPS 12.79 9.06 13.07 10.72 6.75 9.45 11.20 2.23%
EY 7.82 11.03 7.65 9.33 14.82 10.58 8.93 -2.18%
DY 0.00 0.00 0.00 0.06 0.06 0.04 0.00 -
P/NAPS 0.65 0.60 0.71 0.67 0.59 0.91 0.78 -2.99%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 14/11/12 30/11/11 22/11/10 16/11/09 29/10/08 19/11/07 14/11/06 -
Price 1.08 0.95 1.14 1.06 0.76 1.18 1.12 -
P/RPS 1.07 0.89 1.12 1.05 0.56 1.03 1.13 -0.90%
P/EPS 13.03 9.16 13.31 10.93 4.88 7.80 11.30 2.40%
EY 7.68 10.92 7.52 9.15 20.47 12.82 8.85 -2.33%
DY 0.00 0.00 0.00 0.06 0.08 0.05 0.00 -
P/NAPS 0.67 0.61 0.73 0.68 0.43 0.75 0.79 -2.70%

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