[YSPSAH] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 18.03%
YoY- 138.61%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 236,304 265,216 222,925 225,680 219,882 237,236 202,226 10.95%
PBT 32,532 30,436 39,527 42,842 37,278 52,984 25,230 18.48%
Tax -8,574 -10,600 -10,154 -12,470 -11,536 -15,396 -8,139 3.53%
NP 23,958 19,836 29,373 30,372 25,742 37,588 17,091 25.27%
-
NP to SH 23,408 19,544 28,968 30,141 25,536 37,384 16,492 26.32%
-
Tax Rate 26.36% 34.83% 25.69% 29.11% 30.95% 29.06% 32.26% -
Total Cost 212,346 245,380 193,552 195,308 194,140 199,648 185,135 9.58%
-
Net Worth 259,939 263,817 256,898 251,177 239,649 244,966 235,410 6.83%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 21,549 - 8,697 11,579 17,308 - 8,645 83.94%
Div Payout % 92.06% - 30.02% 38.42% 67.78% - 52.42% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 259,939 263,817 256,898 251,177 239,649 244,966 235,410 6.83%
NOSH 134,683 134,600 133,801 133,605 133,138 133,133 133,000 0.84%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 10.14% 7.48% 13.18% 13.46% 11.71% 15.84% 8.45% -
ROE 9.01% 7.41% 11.28% 12.00% 10.66% 15.26% 7.01% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 175.45 197.04 166.61 168.92 165.15 178.19 152.05 10.02%
EPS 17.38 14.52 21.65 22.56 19.18 28.08 12.40 25.26%
DPS 16.00 0.00 6.50 8.67 13.00 0.00 6.50 82.40%
NAPS 1.93 1.96 1.92 1.88 1.80 1.84 1.77 5.94%
Adjusted Per Share Value based on latest NOSH - 134,398
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 166.59 186.98 157.16 159.10 155.02 167.25 142.57 10.94%
EPS 16.50 13.78 20.42 21.25 18.00 26.36 11.63 26.28%
DPS 15.19 0.00 6.13 8.16 12.20 0.00 6.09 84.02%
NAPS 1.8326 1.8599 1.8111 1.7708 1.6895 1.727 1.6596 6.84%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.21 2.40 2.48 2.32 2.62 1.60 1.30 -
P/RPS 1.26 1.22 1.49 1.37 1.59 0.90 0.85 30.03%
P/EPS 12.72 16.53 11.45 10.28 13.66 5.70 10.48 13.79%
EY 7.86 6.05 8.73 9.72 7.32 17.55 9.54 -12.12%
DY 7.24 0.00 2.62 3.74 4.96 0.00 5.00 28.01%
P/NAPS 1.15 1.22 1.29 1.23 1.46 0.87 0.73 35.42%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 15/08/16 27/05/16 26/02/16 24/11/15 18/08/15 14/05/15 27/02/15 -
Price 2.14 2.31 2.61 2.48 2.33 1.61 1.50 -
P/RPS 1.22 1.17 1.57 1.47 1.41 0.90 0.99 14.95%
P/EPS 12.31 15.91 12.06 10.99 12.15 5.73 12.10 1.15%
EY 8.12 6.29 8.30 9.10 8.23 17.44 8.27 -1.21%
DY 7.48 0.00 2.49 3.49 5.58 0.00 4.33 44.01%
P/NAPS 1.11 1.18 1.36 1.32 1.29 0.88 0.85 19.49%

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