[YSPSAH] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 6.76%
YoY- 51.2%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 132,742 129,110 121,235 104,357 90,569 82,467 72,617 10.57%
PBT 15,004 16,607 17,863 17,750 12,840 17,854 10,657 5.86%
Tax -3,787 -5,365 -5,738 -3,569 -3,490 -2,823 -3,181 2.94%
NP 11,217 11,242 12,125 14,181 9,350 15,031 7,476 6.99%
-
NP to SH 11,039 11,146 12,175 14,137 9,350 15,031 7,476 6.70%
-
Tax Rate 25.24% 32.31% 32.12% 20.11% 27.18% 15.81% 29.85% -
Total Cost 121,525 117,868 109,110 90,176 81,219 67,436 65,141 10.94%
-
Net Worth 154,764 150,336 68,194 104,666 94,591 60,520 75,677 12.65%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 5,802 - 40 79 - - 3,266 10.04%
Div Payout % 52.57% - 0.33% 0.57% - - 43.70% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 154,764 150,336 68,194 104,666 94,591 60,520 75,677 12.65%
NOSH 98,576 96,991 68,194 66,666 66,613 60,520 54,444 10.39%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 8.45% 8.71% 10.00% 13.59% 10.32% 18.23% 10.30% -
ROE 7.13% 7.41% 17.85% 13.51% 9.88% 24.84% 9.88% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 134.66 133.11 177.78 156.54 135.96 136.26 133.38 0.15%
EPS 11.20 11.49 17.85 21.21 14.04 24.84 13.73 -3.33%
DPS 6.00 0.00 0.06 0.12 0.00 0.00 6.00 0.00%
NAPS 1.57 1.55 1.00 1.57 1.42 1.00 1.39 2.04%
Adjusted Per Share Value based on latest NOSH - 66,666
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 93.58 91.02 85.47 73.57 63.85 58.14 51.19 10.57%
EPS 7.78 7.86 8.58 9.97 6.59 10.60 5.27 6.70%
DPS 4.09 0.00 0.03 0.06 0.00 0.00 2.30 10.06%
NAPS 1.0911 1.0599 0.4808 0.7379 0.6669 0.4267 0.5335 12.65%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.12 1.04 1.05 1.43 1.11 1.35 1.98 -
P/RPS 0.83 0.78 0.59 0.91 0.82 0.99 1.48 -9.18%
P/EPS 10.00 9.05 5.88 6.74 7.91 5.44 14.42 -5.91%
EY 10.00 11.05 17.00 14.83 12.65 18.40 6.94 6.27%
DY 5.36 0.00 0.06 0.08 0.00 0.00 3.03 9.96%
P/NAPS 0.71 0.67 1.05 0.91 0.78 1.35 1.42 -10.90%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 16/11/09 29/10/08 19/11/07 14/11/06 13/12/05 28/10/04 -
Price 1.14 1.06 0.76 1.18 1.12 1.30 1.90 -
P/RPS 0.85 0.80 0.43 0.75 0.82 0.95 1.42 -8.19%
P/EPS 10.18 9.22 4.26 5.56 7.98 5.23 13.84 -4.98%
EY 9.82 10.84 23.49 17.97 12.53 19.10 7.23 5.23%
DY 5.26 0.00 0.08 0.10 0.00 0.00 3.16 8.85%
P/NAPS 0.73 0.68 0.76 0.75 0.79 1.30 1.37 -9.95%

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