[YSPSAH] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -0.81%
YoY- 72.01%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 126,640 110,167 96,860 87,317 77,297 53,180 18.93%
PBT 18,237 16,975 15,405 17,650 11,634 8,819 15.63%
Tax -6,198 -4,437 -3,582 -3,167 -3,214 -4,612 6.08%
NP 12,039 12,538 11,823 14,483 8,420 4,207 23.38%
-
NP to SH 12,099 12,498 11,848 14,483 8,420 6,647 12.71%
-
Tax Rate 33.99% 26.14% 23.25% 17.94% 27.63% 52.30% -
Total Cost 114,601 97,629 85,037 72,834 68,877 48,973 18.52%
-
Net Worth 69,049 118,017 101,833 60,490 80,850 76,064 -1.91%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 40 39 - - 6,559 - -
Div Payout % 0.34% 0.32% - - 77.90% - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 69,049 118,017 101,833 60,490 80,850 76,064 -1.91%
NOSH 69,049 67,826 66,557 60,490 55,000 54,331 4.90%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 9.51% 11.38% 12.21% 16.59% 10.89% 7.91% -
ROE 17.52% 10.59% 11.63% 23.94% 10.41% 8.74% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 183.40 162.43 145.53 144.35 140.54 97.88 13.37%
EPS 17.52 18.43 17.80 23.94 15.31 12.23 7.44%
DPS 0.06 0.06 0.00 0.00 12.00 0.00 -
NAPS 1.00 1.74 1.53 1.00 1.47 1.40 -6.50%
Adjusted Per Share Value based on latest NOSH - 60,490
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 89.28 77.67 68.29 61.56 54.49 37.49 18.93%
EPS 8.53 8.81 8.35 10.21 5.94 4.69 12.70%
DPS 0.03 0.03 0.00 0.00 4.62 0.00 -
NAPS 0.4868 0.832 0.7179 0.4265 0.57 0.5362 -1.91%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.86 1.17 1.03 1.44 1.38 2.38 -
P/RPS 0.47 0.72 0.71 1.00 0.98 2.43 -27.99%
P/EPS 4.91 6.35 5.79 6.01 9.01 19.45 -24.05%
EY 20.37 15.75 17.28 16.63 11.09 5.14 31.68%
DY 0.07 0.05 0.00 0.00 8.70 0.00 -
P/NAPS 0.86 0.67 0.67 1.44 0.94 1.70 -12.73%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 19/05/09 14/05/08 10/05/07 26/05/06 09/05/05 - -
Price 0.94 1.16 1.08 1.33 1.45 0.00 -
P/RPS 0.51 0.71 0.74 0.92 1.03 0.00 -
P/EPS 5.36 6.30 6.07 5.55 9.47 0.00 -
EY 18.64 15.88 16.48 18.00 10.56 0.00 -
DY 0.06 0.05 0.00 0.00 8.28 0.00 -
P/NAPS 0.94 0.67 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