[YSPSAH] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
15-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -10.89%
YoY- -30.8%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 254,892 270,156 237,065 236,461 236,304 265,216 222,925 9.35%
PBT 32,474 46,696 36,317 29,768 32,532 30,436 39,527 -12.29%
Tax -9,114 -12,120 -8,399 -8,405 -8,574 -10,600 -10,154 -6.95%
NP 23,360 34,576 27,918 21,362 23,958 19,836 29,373 -14.17%
-
NP to SH 23,864 35,068 27,594 20,858 23,408 19,544 28,968 -12.13%
-
Tax Rate 28.07% 25.96% 23.13% 28.24% 26.36% 34.83% 25.69% -
Total Cost 231,532 235,580 209,147 215,098 212,346 245,380 193,552 12.69%
-
Net Worth 275,042 282,806 274,727 265,221 259,939 263,817 256,898 4.65%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 22,920 - 10,773 14,360 21,549 - 8,697 90.90%
Div Payout % 96.05% - 39.04% 68.85% 92.06% - 30.02% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 275,042 282,806 274,727 265,221 259,939 263,817 256,898 4.65%
NOSH 134,824 134,669 134,670 134,629 134,683 134,600 133,801 0.50%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 9.16% 12.80% 11.78% 9.03% 10.14% 7.48% 13.18% -
ROE 8.68% 12.40% 10.04% 7.86% 9.01% 7.41% 11.28% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 189.05 200.61 176.03 175.64 175.45 197.04 166.61 8.79%
EPS 17.70 26.04 20.49 15.49 17.38 14.52 21.65 -12.57%
DPS 17.00 0.00 8.00 10.67 16.00 0.00 6.50 89.93%
NAPS 2.04 2.10 2.04 1.97 1.93 1.96 1.92 4.12%
Adjusted Per Share Value based on latest NOSH - 134,470
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 179.70 190.46 167.13 166.70 166.59 186.98 157.16 9.35%
EPS 16.82 24.72 19.45 14.71 16.50 13.78 20.42 -12.13%
DPS 16.16 0.00 7.60 10.12 15.19 0.00 6.13 90.94%
NAPS 1.939 1.9938 1.9368 1.8698 1.8326 1.8599 1.8111 4.65%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.92 2.32 1.91 2.24 2.21 2.40 2.48 -
P/RPS 1.54 1.16 1.09 1.28 1.26 1.22 1.49 2.22%
P/EPS 16.50 8.91 9.32 14.46 12.72 16.53 11.45 27.60%
EY 6.06 11.22 10.73 6.92 7.86 6.05 8.73 -21.61%
DY 5.82 0.00 4.19 4.76 7.24 0.00 2.62 70.33%
P/NAPS 1.43 1.10 0.94 1.14 1.15 1.22 1.29 7.11%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 23/05/17 22/02/17 15/11/16 15/08/16 27/05/16 26/02/16 -
Price 2.87 2.30 2.09 2.10 2.14 2.31 2.61 -
P/RPS 1.52 1.15 1.19 1.20 1.22 1.17 1.57 -2.13%
P/EPS 16.21 8.83 10.20 13.55 12.31 15.91 12.06 21.81%
EY 6.17 11.32 9.80 7.38 8.12 6.29 8.30 -17.95%
DY 5.92 0.00 3.83 5.08 7.48 0.00 2.49 78.22%
P/NAPS 1.41 1.10 1.02 1.07 1.11 1.18 1.36 2.43%

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