[YSPSAH] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 34.77%
YoY- 22.92%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 202,226 196,486 195,088 205,728 190,827 189,390 190,810 3.93%
PBT 25,230 20,337 20,500 31,932 22,019 21,972 22,232 8.77%
Tax -8,139 -7,141 -7,040 -9,484 -5,371 -5,330 -5,924 23.51%
NP 17,091 13,196 13,460 22,448 16,648 16,641 16,308 3.16%
-
NP to SH 16,492 12,632 12,838 21,820 16,191 16,158 15,904 2.44%
-
Tax Rate 32.26% 35.11% 34.34% 29.70% 24.39% 24.26% 26.65% -
Total Cost 185,135 183,290 181,628 183,280 174,179 172,749 174,502 4.01%
-
Net Worth 235,410 227,535 223,732 231,504 226,168 222,159 218,081 5.21%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 8,645 11,532 17,312 - - - - -
Div Payout % 52.42% 91.29% 134.85% - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 235,410 227,535 223,732 231,504 226,168 222,159 218,081 5.21%
NOSH 133,000 133,061 133,174 133,048 133,040 133,029 132,976 0.01%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 8.45% 6.72% 6.90% 10.91% 8.72% 8.79% 8.55% -
ROE 7.01% 5.55% 5.74% 9.43% 7.16% 7.27% 7.29% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 152.05 147.67 146.49 154.63 143.44 142.37 143.49 3.92%
EPS 12.40 9.49 9.64 16.40 12.17 12.15 11.96 2.43%
DPS 6.50 8.67 13.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.71 1.68 1.74 1.70 1.67 1.64 5.20%
Adjusted Per Share Value based on latest NOSH - 133,048
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 142.57 138.52 137.54 145.04 134.53 133.52 134.52 3.93%
EPS 11.63 8.91 9.05 15.38 11.41 11.39 11.21 2.47%
DPS 6.09 8.13 12.21 0.00 0.00 0.00 0.00 -
NAPS 1.6596 1.6041 1.5773 1.6321 1.5945 1.5662 1.5375 5.21%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.30 1.55 1.70 1.41 1.34 1.26 1.29 -
P/RPS 0.85 1.05 1.16 0.91 0.93 0.89 0.90 -3.72%
P/EPS 10.48 16.33 17.63 8.60 11.01 10.37 10.79 -1.91%
EY 9.54 6.12 5.67 11.63 9.08 9.64 9.27 1.92%
DY 5.00 5.59 7.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.91 1.01 0.81 0.79 0.75 0.79 -5.11%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 29/08/14 20/05/14 26/02/14 12/11/13 20/08/13 -
Price 1.50 1.42 1.68 1.70 1.36 1.30 1.38 -
P/RPS 0.99 0.96 1.15 1.10 0.95 0.91 0.96 2.06%
P/EPS 12.10 14.96 17.43 10.37 11.18 10.70 11.54 3.20%
EY 8.27 6.69 5.74 9.65 8.95 9.34 8.67 -3.09%
DY 4.33 6.10 7.74 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.83 1.00 0.98 0.80 0.78 0.84 0.78%

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