[YSPSAH] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
13-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -2.86%
YoY- 72.12%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 124,016 105,337 93,594 86,380 74,960 36,035 28.00%
PBT 18,349 15,870 14,103 17,860 11,579 6,085 24.67%
Tax -6,048 -4,192 -3,459 -3,259 -3,096 -3,910 9.10%
NP 12,301 11,678 10,644 14,601 8,483 2,175 41.36%
-
NP to SH 12,367 11,653 10,644 14,601 8,483 4,615 21.76%
-
Tax Rate 32.96% 26.41% 24.53% 18.25% 26.74% 64.26% -
Total Cost 111,715 93,659 82,950 71,779 66,477 33,860 26.93%
-
Net Worth 68,287 112,811 98,512 60,505 79,026 64,578 1.12%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 40 39 - - 6,559 - -
Div Payout % 0.33% 0.34% - - 77.32% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 68,287 112,811 98,512 60,505 79,026 64,578 1.12%
NOSH 68,287 66,752 66,562 60,505 54,879 46,795 7.84%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 9.92% 11.09% 11.37% 16.90% 11.32% 6.04% -
ROE 18.11% 10.33% 10.80% 24.13% 10.73% 7.15% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 181.61 157.80 140.61 142.76 136.59 77.00 18.69%
EPS 18.11 17.46 15.99 24.13 15.46 9.86 12.91%
DPS 0.06 0.06 0.00 0.00 12.00 0.00 -
NAPS 1.00 1.69 1.48 1.00 1.44 1.38 -6.23%
Adjusted Per Share Value based on latest NOSH - 60,505
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 87.43 74.26 65.98 60.90 52.85 25.40 28.01%
EPS 8.72 8.22 7.50 10.29 5.98 3.25 21.79%
DPS 0.03 0.03 0.00 0.00 4.62 0.00 -
NAPS 0.4814 0.7953 0.6945 0.4266 0.5571 0.4553 1.11%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 - -
Price 0.92 1.20 1.05 1.37 1.69 0.00 -
P/RPS 0.51 0.76 0.75 0.96 1.24 0.00 -
P/EPS 5.08 6.87 6.57 5.68 10.93 0.00 -
EY 19.68 14.55 15.23 17.61 9.15 0.00 -
DY 0.07 0.05 0.00 0.00 7.10 0.00 -
P/NAPS 0.92 0.71 0.71 1.37 1.17 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 12/02/09 30/01/08 28/02/07 13/03/06 17/02/05 - -
Price 1.00 1.15 1.07 1.42 1.62 0.00 -
P/RPS 0.55 0.73 0.76 0.99 1.19 0.00 -
P/EPS 5.52 6.59 6.69 5.88 10.48 0.00 -
EY 18.11 15.18 14.94 16.99 9.54 0.00 -
DY 0.06 0.05 0.00 0.00 7.41 0.00 -
P/NAPS 1.00 0.68 0.72 1.42 1.13 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