[YSPSAH] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 0.2%
YoY- 18.81%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 196,486 195,088 205,728 190,827 189,390 190,810 195,132 0.46%
PBT 20,337 20,500 31,932 22,019 21,972 22,232 24,388 -11.39%
Tax -7,141 -7,040 -9,484 -5,371 -5,330 -5,924 -6,132 10.67%
NP 13,196 13,460 22,448 16,648 16,641 16,308 18,256 -19.44%
-
NP to SH 12,632 12,838 21,820 16,191 16,158 15,904 17,752 -20.27%
-
Tax Rate 35.11% 34.34% 29.70% 24.39% 24.26% 26.65% 25.14% -
Total Cost 183,290 181,628 183,280 174,179 172,749 174,502 176,876 2.40%
-
Net Worth 227,535 223,732 231,504 226,168 222,159 218,081 223,228 1.28%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 11,532 17,312 - - - - - -
Div Payout % 91.29% 134.85% - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 227,535 223,732 231,504 226,168 222,159 218,081 223,228 1.28%
NOSH 133,061 133,174 133,048 133,040 133,029 132,976 132,874 0.09%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.72% 6.90% 10.91% 8.72% 8.79% 8.55% 9.36% -
ROE 5.55% 5.74% 9.43% 7.16% 7.27% 7.29% 7.95% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 147.67 146.49 154.63 143.44 142.37 143.49 146.85 0.37%
EPS 9.49 9.64 16.40 12.17 12.15 11.96 13.36 -20.37%
DPS 8.67 13.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.68 1.74 1.70 1.67 1.64 1.68 1.18%
Adjusted Per Share Value based on latest NOSH - 133,071
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 138.52 137.54 145.04 134.53 133.52 134.52 137.57 0.45%
EPS 8.91 9.05 15.38 11.41 11.39 11.21 12.52 -20.27%
DPS 8.13 12.21 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6041 1.5773 1.6321 1.5945 1.5662 1.5375 1.5738 1.27%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.55 1.70 1.41 1.34 1.26 1.29 1.02 -
P/RPS 1.05 1.16 0.91 0.93 0.89 0.90 0.69 32.26%
P/EPS 16.33 17.63 8.60 11.01 10.37 10.79 7.63 65.99%
EY 6.12 5.67 11.63 9.08 9.64 9.27 13.10 -39.76%
DY 5.59 7.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.01 0.81 0.79 0.75 0.79 0.61 30.52%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 29/08/14 20/05/14 26/02/14 12/11/13 20/08/13 16/05/13 -
Price 1.42 1.68 1.70 1.36 1.30 1.38 1.10 -
P/RPS 0.96 1.15 1.10 0.95 0.91 0.96 0.75 17.87%
P/EPS 14.96 17.43 10.37 11.18 10.70 11.54 8.23 48.88%
EY 6.69 5.74 9.65 8.95 9.34 8.67 12.15 -32.79%
DY 6.10 7.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.00 0.98 0.80 0.78 0.84 0.65 17.68%

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