[YSPSAH] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
15-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 19.77%
YoY- -8.33%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 270,156 237,065 236,461 236,304 265,216 222,925 225,680 12.72%
PBT 46,696 36,317 29,768 32,532 30,436 39,527 42,842 5.90%
Tax -12,120 -8,399 -8,405 -8,574 -10,600 -10,154 -12,470 -1.87%
NP 34,576 27,918 21,362 23,958 19,836 29,373 30,372 9.01%
-
NP to SH 35,068 27,594 20,858 23,408 19,544 28,968 30,141 10.61%
-
Tax Rate 25.96% 23.13% 28.24% 26.36% 34.83% 25.69% 29.11% -
Total Cost 235,580 209,147 215,098 212,346 245,380 193,552 195,308 13.29%
-
Net Worth 282,806 274,727 265,221 259,939 263,817 256,898 251,177 8.22%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 10,773 14,360 21,549 - 8,697 11,579 -
Div Payout % - 39.04% 68.85% 92.06% - 30.02% 38.42% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 282,806 274,727 265,221 259,939 263,817 256,898 251,177 8.22%
NOSH 134,669 134,670 134,629 134,683 134,600 133,801 133,605 0.52%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 12.80% 11.78% 9.03% 10.14% 7.48% 13.18% 13.46% -
ROE 12.40% 10.04% 7.86% 9.01% 7.41% 11.28% 12.00% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 200.61 176.03 175.64 175.45 197.04 166.61 168.92 12.13%
EPS 26.04 20.49 15.49 17.38 14.52 21.65 22.56 10.02%
DPS 0.00 8.00 10.67 16.00 0.00 6.50 8.67 -
NAPS 2.10 2.04 1.97 1.93 1.96 1.92 1.88 7.64%
Adjusted Per Share Value based on latest NOSH - 134,743
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 190.46 167.13 166.70 166.59 186.98 157.16 159.10 12.73%
EPS 24.72 19.45 14.71 16.50 13.78 20.42 21.25 10.59%
DPS 0.00 7.60 10.12 15.19 0.00 6.13 8.16 -
NAPS 1.9938 1.9368 1.8698 1.8326 1.8599 1.8111 1.7708 8.22%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.32 1.91 2.24 2.21 2.40 2.48 2.32 -
P/RPS 1.16 1.09 1.28 1.26 1.22 1.49 1.37 -10.49%
P/EPS 8.91 9.32 14.46 12.72 16.53 11.45 10.28 -9.08%
EY 11.22 10.73 6.92 7.86 6.05 8.73 9.72 10.03%
DY 0.00 4.19 4.76 7.24 0.00 2.62 3.74 -
P/NAPS 1.10 0.94 1.14 1.15 1.22 1.29 1.23 -7.17%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 23/05/17 22/02/17 15/11/16 15/08/16 27/05/16 26/02/16 24/11/15 -
Price 2.30 2.09 2.10 2.14 2.31 2.61 2.48 -
P/RPS 1.15 1.19 1.20 1.22 1.17 1.57 1.47 -15.08%
P/EPS 8.83 10.20 13.55 12.31 15.91 12.06 10.99 -13.56%
EY 11.32 9.80 7.38 8.12 6.29 8.30 9.10 15.65%
DY 0.00 3.83 5.08 7.48 0.00 2.49 3.49 -
P/NAPS 1.10 1.02 1.07 1.11 1.18 1.36 1.32 -11.43%

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