[YSPSAH] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
14-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -9.24%
YoY- -9.53%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 186,117 163,409 144,899 129,860 126,640 110,167 96,860 11.48%
PBT 20,595 19,715 18,059 14,710 18,237 16,975 15,405 4.95%
Tax -6,300 -3,858 -4,510 -3,511 -6,198 -4,437 -3,582 9.85%
NP 14,295 15,857 13,549 11,199 12,039 12,538 11,823 3.21%
-
NP to SH 14,184 15,679 13,223 10,946 12,099 12,498 11,848 3.04%
-
Tax Rate 30.59% 19.57% 24.97% 23.87% 33.99% 26.14% 23.25% -
Total Cost 171,822 147,552 131,350 118,661 114,601 97,629 85,037 12.42%
-
Net Worth 223,228 216,700 172,734 153,546 69,049 118,017 101,833 13.96%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - 5,802 40 39 - -
Div Payout % - - - 53.01% 0.34% 0.32% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 223,228 216,700 172,734 153,546 69,049 118,017 101,833 13.96%
NOSH 132,874 132,945 98,705 97,181 69,049 67,826 66,557 12.20%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 7.68% 9.70% 9.35% 8.62% 9.51% 11.38% 12.21% -
ROE 6.35% 7.24% 7.66% 7.13% 17.52% 10.59% 11.63% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 140.07 122.91 146.80 133.63 183.40 162.43 145.53 -0.63%
EPS 10.67 11.79 13.40 11.26 17.52 18.43 17.80 -8.16%
DPS 0.00 0.00 0.00 5.97 0.06 0.06 0.00 -
NAPS 1.68 1.63 1.75 1.58 1.00 1.74 1.53 1.56%
Adjusted Per Share Value based on latest NOSH - 97,181
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 131.21 115.20 102.15 91.55 89.28 77.67 68.29 11.48%
EPS 10.00 11.05 9.32 7.72 8.53 8.81 8.35 3.04%
DPS 0.00 0.00 0.00 4.09 0.03 0.03 0.00 -
NAPS 1.5738 1.5277 1.2178 1.0825 0.4868 0.832 0.7179 13.96%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.02 1.02 1.07 1.17 0.86 1.17 1.03 -
P/RPS 0.73 0.83 0.73 0.88 0.47 0.72 0.71 0.46%
P/EPS 9.56 8.65 7.99 10.39 4.91 6.35 5.79 8.70%
EY 10.47 11.56 12.52 9.63 20.37 15.75 17.28 -8.00%
DY 0.00 0.00 0.00 5.10 0.07 0.05 0.00 -
P/NAPS 0.61 0.63 0.61 0.74 0.86 0.67 0.67 -1.55%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 16/05/13 25/05/12 25/05/11 14/05/10 19/05/09 14/05/08 10/05/07 -
Price 1.10 1.02 1.11 1.19 0.94 1.16 1.08 -
P/RPS 0.79 0.83 0.76 0.89 0.51 0.71 0.74 1.09%
P/EPS 10.30 8.65 8.29 10.57 5.36 6.30 6.07 9.20%
EY 9.70 11.56 12.07 9.47 18.64 15.88 16.48 -8.44%
DY 0.00 0.00 0.00 5.02 0.06 0.05 0.00 -
P/NAPS 0.65 0.63 0.63 0.75 0.94 0.67 0.71 -1.45%

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