[YSPSAH] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
10-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 11.31%
YoY- -18.19%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 129,860 126,640 110,167 96,860 87,317 77,297 53,180 16.03%
PBT 14,710 18,237 16,975 15,405 17,650 11,634 8,819 8.89%
Tax -3,511 -6,198 -4,437 -3,582 -3,167 -3,214 -4,612 -4.44%
NP 11,199 12,039 12,538 11,823 14,483 8,420 4,207 17.71%
-
NP to SH 10,946 12,099 12,498 11,848 14,483 8,420 6,647 8.66%
-
Tax Rate 23.87% 33.99% 26.14% 23.25% 17.94% 27.63% 52.30% -
Total Cost 118,661 114,601 97,629 85,037 72,834 68,877 48,973 15.88%
-
Net Worth 153,546 69,049 118,017 101,833 60,490 80,850 76,064 12.41%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 5,802 40 39 - - 6,559 - -
Div Payout % 53.01% 0.34% 0.32% - - 77.90% - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 153,546 69,049 118,017 101,833 60,490 80,850 76,064 12.41%
NOSH 97,181 69,049 67,826 66,557 60,490 55,000 54,331 10.17%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 8.62% 9.51% 11.38% 12.21% 16.59% 10.89% 7.91% -
ROE 7.13% 17.52% 10.59% 11.63% 23.94% 10.41% 8.74% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 133.63 183.40 162.43 145.53 144.35 140.54 97.88 5.32%
EPS 11.26 17.52 18.43 17.80 23.94 15.31 12.23 -1.36%
DPS 5.97 0.06 0.06 0.00 0.00 12.00 0.00 -
NAPS 1.58 1.00 1.74 1.53 1.00 1.47 1.40 2.03%
Adjusted Per Share Value based on latest NOSH - 66,557
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 91.55 89.28 77.67 68.29 61.56 54.49 37.49 16.03%
EPS 7.72 8.53 8.81 8.35 10.21 5.94 4.69 8.65%
DPS 4.09 0.03 0.03 0.00 0.00 4.62 0.00 -
NAPS 1.0825 0.4868 0.832 0.7179 0.4265 0.57 0.5362 12.41%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.17 0.86 1.17 1.03 1.44 1.38 2.38 -
P/RPS 0.88 0.47 0.72 0.71 1.00 0.98 2.43 -15.56%
P/EPS 10.39 4.91 6.35 5.79 6.01 9.01 19.45 -9.91%
EY 9.63 20.37 15.75 17.28 16.63 11.09 5.14 11.02%
DY 5.10 0.07 0.05 0.00 0.00 8.70 0.00 -
P/NAPS 0.74 0.86 0.67 0.67 1.44 0.94 1.70 -12.93%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 14/05/10 19/05/09 14/05/08 10/05/07 26/05/06 09/05/05 - -
Price 1.19 0.94 1.16 1.08 1.33 1.45 0.00 -
P/RPS 0.89 0.51 0.71 0.74 0.92 1.03 0.00 -
P/EPS 10.57 5.36 6.30 6.07 5.55 9.47 0.00 -
EY 9.47 18.64 15.88 16.48 18.00 10.56 0.00 -
DY 5.02 0.06 0.05 0.00 0.00 8.28 0.00 -
P/NAPS 0.75 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