[YSPSAH] YoY TTM 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- -0.46%
YoY- -8.45%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 176,370 153,478 132,742 129,110 121,235 104,357 90,569 11.73%
PBT 21,488 18,746 15,004 16,607 17,863 17,750 12,840 8.95%
Tax -6,102 -3,440 -3,787 -5,365 -5,738 -3,569 -3,490 9.74%
NP 15,386 15,306 11,217 11,242 12,125 14,181 9,350 8.64%
-
NP to SH 15,283 14,913 11,039 11,146 12,175 14,137 9,350 8.52%
-
Tax Rate 28.40% 18.35% 25.24% 32.31% 32.12% 20.11% 27.18% -
Total Cost 160,984 138,172 121,525 117,868 109,110 90,176 81,219 12.06%
-
Net Worth 215,228 188,097 154,764 150,336 68,194 104,666 94,591 14.67%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 5,913 5,802 - 40 79 - -
Div Payout % - 39.65% 52.57% - 0.33% 0.57% - -
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 215,228 188,097 154,764 150,336 68,194 104,666 94,591 14.67%
NOSH 132,857 119,807 98,576 96,991 68,194 66,666 66,613 12.18%
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 8.72% 9.97% 8.45% 8.71% 10.00% 13.59% 10.32% -
ROE 7.10% 7.93% 7.13% 7.41% 17.85% 13.51% 9.88% -
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 132.75 128.10 134.66 133.11 177.78 156.54 135.96 -0.39%
EPS 11.50 12.45 11.20 11.49 17.85 21.21 14.04 -3.26%
DPS 0.00 4.94 6.00 0.00 0.06 0.12 0.00 -
NAPS 1.62 1.57 1.57 1.55 1.00 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 124.34 108.20 93.58 91.02 85.47 73.57 63.85 11.73%
EPS 10.77 10.51 7.78 7.86 8.58 9.97 6.59 8.52%
DPS 0.00 4.17 4.09 0.00 0.03 0.06 0.00 -
NAPS 1.5174 1.3261 1.0911 1.0599 0.4808 0.7379 0.6669 14.67%
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 0.80 0.73 0.83 0.78 0.59 0.91 0.82 -0.41%
P/EPS 9.21 7.55 10.00 9.05 5.88 6.74 7.91 2.56%
EY 10.85 13.24 10.00 11.05 17.00 14.83 12.65 -2.52%
DY 0.00 5.25 5.36 0.00 0.06 0.08 0.00 -
P/NAPS 0.65 0.60 0.71 0.67 1.05 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 0.81 0.74 0.85 0.80 0.43 0.75 0.82 -0.20%
P/EPS 9.39 7.63 10.18 9.22 4.26 5.56 7.98 2.74%
EY 10.65 13.10 9.82 10.84 23.49 17.97 12.53 -2.67%
DY 0.00 5.20 5.26 0.00 0.08 0.10 0.00 -
P/NAPS 0.67 0.61 0.73 0.68 0.76 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