[YSPSAH] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -1.6%
YoY- -21.83%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 219,882 237,236 202,226 196,486 195,088 205,728 190,827 9.93%
PBT 37,278 52,984 25,230 20,337 20,500 31,932 22,019 42.18%
Tax -11,536 -15,396 -8,139 -7,141 -7,040 -9,484 -5,371 66.70%
NP 25,742 37,588 17,091 13,196 13,460 22,448 16,648 33.82%
-
NP to SH 25,536 37,384 16,492 12,632 12,838 21,820 16,191 35.60%
-
Tax Rate 30.95% 29.06% 32.26% 35.11% 34.34% 29.70% 24.39% -
Total Cost 194,140 199,648 185,135 183,290 181,628 183,280 174,179 7.52%
-
Net Worth 239,649 244,966 235,410 227,535 223,732 231,504 226,168 3.94%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 17,308 - 8,645 11,532 17,312 - - -
Div Payout % 67.78% - 52.42% 91.29% 134.85% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 239,649 244,966 235,410 227,535 223,732 231,504 226,168 3.94%
NOSH 133,138 133,133 133,000 133,061 133,174 133,048 133,040 0.04%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 11.71% 15.84% 8.45% 6.72% 6.90% 10.91% 8.72% -
ROE 10.66% 15.26% 7.01% 5.55% 5.74% 9.43% 7.16% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 165.15 178.19 152.05 147.67 146.49 154.63 143.44 9.87%
EPS 19.18 28.08 12.40 9.49 9.64 16.40 12.17 35.53%
DPS 13.00 0.00 6.50 8.67 13.00 0.00 0.00 -
NAPS 1.80 1.84 1.77 1.71 1.68 1.74 1.70 3.89%
Adjusted Per Share Value based on latest NOSH - 132,826
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 155.02 167.25 142.57 138.52 137.54 145.04 134.53 9.94%
EPS 18.00 26.36 11.63 8.91 9.05 15.38 11.41 35.62%
DPS 12.20 0.00 6.09 8.13 12.21 0.00 0.00 -
NAPS 1.6895 1.727 1.6596 1.6041 1.5773 1.6321 1.5945 3.94%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.62 1.60 1.30 1.55 1.70 1.41 1.34 -
P/RPS 1.59 0.90 0.85 1.05 1.16 0.91 0.93 43.12%
P/EPS 13.66 5.70 10.48 16.33 17.63 8.60 11.01 15.50%
EY 7.32 17.55 9.54 6.12 5.67 11.63 9.08 -13.41%
DY 4.96 0.00 5.00 5.59 7.65 0.00 0.00 -
P/NAPS 1.46 0.87 0.73 0.91 1.01 0.81 0.79 50.76%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 18/08/15 14/05/15 27/02/15 27/11/14 29/08/14 20/05/14 26/02/14 -
Price 2.33 1.61 1.50 1.42 1.68 1.70 1.36 -
P/RPS 1.41 0.90 0.99 0.96 1.15 1.10 0.95 30.21%
P/EPS 12.15 5.73 12.10 14.96 17.43 10.37 11.18 5.71%
EY 8.23 17.44 8.27 6.69 5.74 9.65 8.95 -5.45%
DY 5.58 0.00 4.33 6.10 7.74 0.00 0.00 -
P/NAPS 1.29 0.88 0.85 0.83 1.00 0.98 0.80 37.63%

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