[YSPSAH] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
21-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -8.26%
YoY- 54.03%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 288,670 298,952 288,759 283,624 278,886 286,372 261,556 6.81%
PBT 30,474 27,996 42,304 43,890 47,482 40,360 29,688 1.76%
Tax -8,396 -8,732 -12,171 -12,632 -13,438 -13,948 -9,624 -8.72%
NP 22,078 19,264 30,133 31,258 34,044 26,412 20,064 6.60%
-
NP to SH 22,382 19,336 30,350 31,342 34,166 26,916 20,382 6.45%
-
Tax Rate 27.55% 31.19% 28.77% 28.78% 28.30% 34.56% 32.42% -
Total Cost 266,592 279,688 258,626 252,365 244,842 259,960 241,492 6.83%
-
Net Worth 314,056 318,156 315,262 306,437 298,236 297,511 289,871 5.50%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 23,623 - 9,679 12,883 19,241 - 11,622 60.66%
Div Payout % 105.55% - 31.89% 41.10% 56.32% - 57.02% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 314,056 318,156 315,262 306,437 298,236 297,511 289,871 5.50%
NOSH 139,581 138,404 138,301 138,220 137,977 137,047 136,746 1.38%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 7.65% 6.44% 10.44% 11.02% 12.21% 9.22% 7.67% -
ROE 7.13% 6.08% 9.63% 10.23% 11.46% 9.05% 7.03% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 207.73 216.12 208.83 205.47 202.92 208.88 191.29 5.66%
EPS 16.14 13.96 22.05 22.80 24.92 19.64 15.01 4.97%
DPS 17.00 0.00 7.00 9.33 14.00 0.00 8.50 58.94%
NAPS 2.26 2.30 2.28 2.22 2.17 2.17 2.12 4.36%
Adjusted Per Share Value based on latest NOSH - 138,220
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 203.51 210.76 203.57 199.95 196.61 201.89 184.40 6.81%
EPS 15.78 13.63 21.40 22.10 24.09 18.98 14.37 6.45%
DPS 16.65 0.00 6.82 9.08 13.56 0.00 8.19 60.68%
NAPS 2.2141 2.243 2.2226 2.1604 2.1025 2.0974 2.0436 5.50%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.46 2.85 2.75 3.25 2.55 2.50 2.69 -
P/RPS 1.18 1.32 1.32 1.58 1.26 1.20 1.41 -11.22%
P/EPS 15.27 20.39 12.53 14.31 10.26 12.73 18.05 -10.57%
EY 6.55 4.90 7.98 6.99 9.75 7.85 5.54 11.84%
DY 6.91 0.00 2.55 2.87 5.49 0.00 3.16 68.71%
P/NAPS 1.09 1.24 1.21 1.46 1.18 1.15 1.27 -9.71%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 28/05/19 26/02/19 21/11/18 13/08/18 25/05/18 28/02/18 -
Price 2.30 2.49 2.88 3.01 2.80 2.50 2.52 -
P/RPS 1.11 1.15 1.38 1.46 1.38 1.20 1.32 -10.93%
P/EPS 14.28 17.81 13.12 13.26 11.26 12.73 16.91 -10.68%
EY 7.00 5.61 7.62 7.54 8.88 7.85 5.92 11.85%
DY 7.39 0.00 2.43 3.10 5.00 0.00 3.37 69.03%
P/NAPS 1.02 1.08 1.26 1.36 1.29 1.15 1.19 -9.79%

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