[YSPSAH] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
14-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 126.68%
YoY- 71.33%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 222,925 225,680 219,882 237,236 202,226 196,486 195,088 9.27%
PBT 39,527 42,842 37,278 52,984 25,230 20,337 20,500 54.72%
Tax -10,154 -12,470 -11,536 -15,396 -8,139 -7,141 -7,040 27.57%
NP 29,373 30,372 25,742 37,588 17,091 13,196 13,460 68.00%
-
NP to SH 28,968 30,141 25,536 37,384 16,492 12,632 12,838 71.77%
-
Tax Rate 25.69% 29.11% 30.95% 29.06% 32.26% 35.11% 34.34% -
Total Cost 193,552 195,308 194,140 199,648 185,135 183,290 181,628 4.31%
-
Net Worth 256,898 251,177 239,649 244,966 235,410 227,535 223,732 9.62%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 8,697 11,579 17,308 - 8,645 11,532 17,312 -36.72%
Div Payout % 30.02% 38.42% 67.78% - 52.42% 91.29% 134.85% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 256,898 251,177 239,649 244,966 235,410 227,535 223,732 9.62%
NOSH 133,801 133,605 133,138 133,133 133,000 133,061 133,174 0.31%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 13.18% 13.46% 11.71% 15.84% 8.45% 6.72% 6.90% -
ROE 11.28% 12.00% 10.66% 15.26% 7.01% 5.55% 5.74% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 166.61 168.92 165.15 178.19 152.05 147.67 146.49 8.93%
EPS 21.65 22.56 19.18 28.08 12.40 9.49 9.64 71.24%
DPS 6.50 8.67 13.00 0.00 6.50 8.67 13.00 -36.92%
NAPS 1.92 1.88 1.80 1.84 1.77 1.71 1.68 9.28%
Adjusted Per Share Value based on latest NOSH - 133,133
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 157.16 159.10 155.02 167.25 142.57 138.52 137.54 9.27%
EPS 20.42 21.25 18.00 26.36 11.63 8.91 9.05 71.77%
DPS 6.13 8.16 12.20 0.00 6.09 8.13 12.21 -36.75%
NAPS 1.8111 1.7708 1.6895 1.727 1.6596 1.6041 1.5773 9.62%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.48 2.32 2.62 1.60 1.30 1.55 1.70 -
P/RPS 1.49 1.37 1.59 0.90 0.85 1.05 1.16 18.11%
P/EPS 11.45 10.28 13.66 5.70 10.48 16.33 17.63 -24.94%
EY 8.73 9.72 7.32 17.55 9.54 6.12 5.67 33.23%
DY 2.62 3.74 4.96 0.00 5.00 5.59 7.65 -50.95%
P/NAPS 1.29 1.23 1.46 0.87 0.73 0.91 1.01 17.66%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 24/11/15 18/08/15 14/05/15 27/02/15 27/11/14 29/08/14 -
Price 2.61 2.48 2.33 1.61 1.50 1.42 1.68 -
P/RPS 1.57 1.47 1.41 0.90 0.99 0.96 1.15 22.99%
P/EPS 12.06 10.99 12.15 5.73 12.10 14.96 17.43 -21.71%
EY 8.30 9.10 8.23 17.44 8.27 6.69 5.74 27.78%
DY 2.49 3.49 5.58 0.00 4.33 6.10 7.74 -52.95%
P/NAPS 1.36 1.32 1.29 0.88 0.85 0.83 1.00 22.68%

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