[YSPSAH] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 13.84%
YoY- -27.1%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 130,775 124,016 105,337 93,594 86,380 74,960 36,035 23.94%
PBT 16,103 18,349 15,870 14,103 17,860 11,579 6,085 17.59%
Tax -3,885 -6,048 -4,192 -3,459 -3,259 -3,096 -3,910 -0.10%
NP 12,218 12,301 11,678 10,644 14,601 8,483 2,175 33.29%
-
NP to SH 12,061 12,367 11,653 10,644 14,601 8,483 4,615 17.34%
-
Tax Rate 24.13% 32.96% 26.41% 24.53% 18.25% 26.74% 64.26% -
Total Cost 118,557 111,715 93,659 82,950 71,779 66,477 33,860 23.20%
-
Net Worth 96,714 68,287 112,811 98,512 60,505 79,026 64,578 6.95%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 5,802 40 39 - - 6,559 - -
Div Payout % 48.11% 0.33% 0.34% - - 77.32% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 96,714 68,287 112,811 98,512 60,505 79,026 64,578 6.95%
NOSH 96,714 68,287 66,752 66,562 60,505 54,879 46,795 12.84%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 9.34% 9.92% 11.09% 11.37% 16.90% 11.32% 6.04% -
ROE 12.47% 18.11% 10.33% 10.80% 24.13% 10.73% 7.15% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 135.22 181.61 157.80 140.61 142.76 136.59 77.00 9.83%
EPS 12.47 18.11 17.46 15.99 24.13 15.46 9.86 3.98%
DPS 6.00 0.06 0.06 0.00 0.00 12.00 0.00 -
NAPS 1.00 1.00 1.69 1.48 1.00 1.44 1.38 -5.22%
Adjusted Per Share Value based on latest NOSH - 66,562
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 92.20 87.43 74.26 65.98 60.90 52.85 25.40 23.94%
EPS 8.50 8.72 8.22 7.50 10.29 5.98 3.25 17.36%
DPS 4.09 0.03 0.03 0.00 0.00 4.62 0.00 -
NAPS 0.6818 0.4814 0.7953 0.6945 0.4266 0.5571 0.4553 6.95%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 - -
Price 1.03 0.92 1.20 1.05 1.37 1.69 0.00 -
P/RPS 0.76 0.51 0.76 0.75 0.96 1.24 0.00 -
P/EPS 8.26 5.08 6.87 6.57 5.68 10.93 0.00 -
EY 12.11 19.68 14.55 15.23 17.61 9.15 0.00 -
DY 5.83 0.07 0.05 0.00 0.00 7.10 0.00 -
P/NAPS 1.03 0.92 0.71 0.71 1.37 1.17 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 10/02/10 12/02/09 30/01/08 28/02/07 13/03/06 17/02/05 - -
Price 1.04 1.00 1.15 1.07 1.42 1.62 0.00 -
P/RPS 0.77 0.55 0.73 0.76 0.99 1.19 0.00 -
P/EPS 8.34 5.52 6.59 6.69 5.88 10.48 0.00 -
EY 11.99 18.11 15.18 14.94 16.99 9.54 0.00 -
DY 5.77 0.06 0.05 0.00 0.00 7.41 0.00 -
P/NAPS 1.04 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