[YSPSAH] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
13-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 44.03%
YoY--%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 96,860 87,317 77,297 53,180 22.12%
PBT 15,405 17,650 11,634 8,819 20.43%
Tax -3,582 -3,167 -3,214 -4,612 -8.07%
NP 11,823 14,483 8,420 4,207 41.11%
-
NP to SH 11,848 14,483 8,420 6,647 21.24%
-
Tax Rate 23.25% 17.94% 27.63% 52.30% -
Total Cost 85,037 72,834 68,877 48,973 20.19%
-
Net Worth 101,833 60,490 80,850 76,064 10.21%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - 6,559 - -
Div Payout % - - 77.90% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 101,833 60,490 80,850 76,064 10.21%
NOSH 66,557 60,490 55,000 54,331 6.99%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 12.21% 16.59% 10.89% 7.91% -
ROE 11.63% 23.94% 10.41% 8.74% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 145.53 144.35 140.54 97.88 14.13%
EPS 17.80 23.94 15.31 12.23 13.32%
DPS 0.00 0.00 12.00 0.00 -
NAPS 1.53 1.00 1.47 1.40 3.00%
Adjusted Per Share Value based on latest NOSH - 54,331
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 68.29 61.56 54.49 37.49 22.12%
EPS 8.35 10.21 5.94 4.69 21.20%
DPS 0.00 0.00 4.62 0.00 -
NAPS 0.7179 0.4265 0.57 0.5362 10.21%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.03 1.44 1.38 2.38 -
P/RPS 0.71 1.00 0.98 2.43 -33.64%
P/EPS 5.79 6.01 9.01 19.45 -33.22%
EY 17.28 16.63 11.09 5.14 49.80%
DY 0.00 0.00 8.70 0.00 -
P/NAPS 0.67 1.44 0.94 1.70 -26.68%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 10/05/07 26/05/06 09/05/05 - -
Price 1.08 1.33 1.45 0.00 -
P/RPS 0.74 0.92 1.03 0.00 -
P/EPS 6.07 5.55 9.47 0.00 -
EY 16.48 18.00 10.56 0.00 -
DY 0.00 0.00 8.28 0.00 -
P/NAPS 0.71 1.33 0.99 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