[YSPSAH] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -3.89%
YoY- 75.65%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 236,461 236,304 265,216 222,925 225,680 219,882 237,236 -0.21%
PBT 29,768 32,532 30,436 39,527 42,842 37,278 52,984 -31.84%
Tax -8,405 -8,574 -10,600 -10,154 -12,470 -11,536 -15,396 -33.12%
NP 21,362 23,958 19,836 29,373 30,372 25,742 37,588 -31.31%
-
NP to SH 20,858 23,408 19,544 28,968 30,141 25,536 37,384 -32.15%
-
Tax Rate 28.24% 26.36% 34.83% 25.69% 29.11% 30.95% 29.06% -
Total Cost 215,098 212,346 245,380 193,552 195,308 194,140 199,648 5.08%
-
Net Worth 265,221 259,939 263,817 256,898 251,177 239,649 244,966 5.42%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 14,360 21,549 - 8,697 11,579 17,308 - -
Div Payout % 68.85% 92.06% - 30.02% 38.42% 67.78% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 265,221 259,939 263,817 256,898 251,177 239,649 244,966 5.42%
NOSH 134,629 134,683 134,600 133,801 133,605 133,138 133,133 0.74%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 9.03% 10.14% 7.48% 13.18% 13.46% 11.71% 15.84% -
ROE 7.86% 9.01% 7.41% 11.28% 12.00% 10.66% 15.26% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 175.64 175.45 197.04 166.61 168.92 165.15 178.19 -0.95%
EPS 15.49 17.38 14.52 21.65 22.56 19.18 28.08 -32.66%
DPS 10.67 16.00 0.00 6.50 8.67 13.00 0.00 -
NAPS 1.97 1.93 1.96 1.92 1.88 1.80 1.84 4.64%
Adjusted Per Share Value based on latest NOSH - 134,503
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 166.70 166.59 186.98 157.16 159.10 155.02 167.25 -0.21%
EPS 14.71 16.50 13.78 20.42 21.25 18.00 26.36 -32.14%
DPS 10.12 15.19 0.00 6.13 8.16 12.20 0.00 -
NAPS 1.8698 1.8326 1.8599 1.8111 1.7708 1.6895 1.727 5.42%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.24 2.21 2.40 2.48 2.32 2.62 1.60 -
P/RPS 1.28 1.26 1.22 1.49 1.37 1.59 0.90 26.38%
P/EPS 14.46 12.72 16.53 11.45 10.28 13.66 5.70 85.69%
EY 6.92 7.86 6.05 8.73 9.72 7.32 17.55 -46.13%
DY 4.76 7.24 0.00 2.62 3.74 4.96 0.00 -
P/NAPS 1.14 1.15 1.22 1.29 1.23 1.46 0.87 19.68%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 15/11/16 15/08/16 27/05/16 26/02/16 24/11/15 18/08/15 14/05/15 -
Price 2.10 2.14 2.31 2.61 2.48 2.33 1.61 -
P/RPS 1.20 1.22 1.17 1.57 1.47 1.41 0.90 21.07%
P/EPS 13.55 12.31 15.91 12.06 10.99 12.15 5.73 77.21%
EY 7.38 8.12 6.29 8.30 9.10 8.23 17.44 -43.54%
DY 5.08 7.48 0.00 2.49 3.49 5.58 0.00 -
P/NAPS 1.07 1.11 1.18 1.36 1.32 1.29 0.88 13.87%

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