[YSPSAH] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
07-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 90,569 82,467 72,617 17,542 72.74%
PBT 12,840 17,854 10,657 3,002 62.25%
Tax -3,490 -2,823 -3,181 -3,003 5.13%
NP 9,350 15,031 7,476 -1 -
-
NP to SH 9,350 15,031 7,476 2,439 56.44%
-
Tax Rate 27.18% 15.81% 29.85% 100.03% -
Total Cost 81,219 67,436 65,141 17,543 66.58%
-
Net Worth 94,591 60,520 75,677 63,544 14.16%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - 3,266 - -
Div Payout % - - 43.70% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 94,591 60,520 75,677 63,544 14.16%
NOSH 66,613 60,520 54,444 46,724 12.53%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 10.32% 18.23% 10.30% -0.01% -
ROE 9.88% 24.84% 9.88% 3.84% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 135.96 136.26 133.38 37.54 53.50%
EPS 14.04 24.84 13.73 5.22 39.02%
DPS 0.00 0.00 6.00 0.00 -
NAPS 1.42 1.00 1.39 1.36 1.44%
Adjusted Per Share Value based on latest NOSH - 46,724
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 63.85 58.14 51.19 12.37 72.73%
EPS 6.59 10.60 5.27 1.72 56.41%
DPS 0.00 0.00 2.30 0.00 -
NAPS 0.6669 0.4267 0.5335 0.448 14.16%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 29/09/06 30/09/05 30/09/04 - -
Price 1.11 1.35 1.98 0.00 -
P/RPS 0.82 0.99 1.48 0.00 -
P/EPS 7.91 5.44 14.42 0.00 -
EY 12.65 18.40 6.94 0.00 -
DY 0.00 0.00 3.03 0.00 -
P/NAPS 0.78 1.35 1.42 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 14/11/06 13/12/05 28/10/04 - -
Price 1.12 1.30 1.90 0.00 -
P/RPS 0.82 0.95 1.42 0.00 -
P/EPS 7.98 5.23 13.84 0.00 -
EY 12.53 19.10 7.23 0.00 -
DY 0.00 0.00 3.16 0.00 -
P/NAPS 0.79 1.30 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