[YSPSAH] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -32.53%
YoY- -47.72%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 237,065 236,461 236,304 265,216 222,925 225,680 219,882 5.12%
PBT 36,317 29,768 32,532 30,436 39,527 42,842 37,278 -1.71%
Tax -8,399 -8,405 -8,574 -10,600 -10,154 -12,470 -11,536 -18.99%
NP 27,918 21,362 23,958 19,836 29,373 30,372 25,742 5.53%
-
NP to SH 27,594 20,858 23,408 19,544 28,968 30,141 25,536 5.27%
-
Tax Rate 23.13% 28.24% 26.36% 34.83% 25.69% 29.11% 30.95% -
Total Cost 209,147 215,098 212,346 245,380 193,552 195,308 194,140 5.06%
-
Net Worth 274,727 265,221 259,939 263,817 256,898 251,177 239,649 9.48%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 10,773 14,360 21,549 - 8,697 11,579 17,308 -26.99%
Div Payout % 39.04% 68.85% 92.06% - 30.02% 38.42% 67.78% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 274,727 265,221 259,939 263,817 256,898 251,177 239,649 9.48%
NOSH 134,670 134,629 134,683 134,600 133,801 133,605 133,138 0.76%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 11.78% 9.03% 10.14% 7.48% 13.18% 13.46% 11.71% -
ROE 10.04% 7.86% 9.01% 7.41% 11.28% 12.00% 10.66% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 176.03 175.64 175.45 197.04 166.61 168.92 165.15 4.32%
EPS 20.49 15.49 17.38 14.52 21.65 22.56 19.18 4.48%
DPS 8.00 10.67 16.00 0.00 6.50 8.67 13.00 -27.54%
NAPS 2.04 1.97 1.93 1.96 1.92 1.88 1.80 8.66%
Adjusted Per Share Value based on latest NOSH - 134,600
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 167.13 166.70 166.59 186.98 157.16 159.10 155.02 5.11%
EPS 19.45 14.71 16.50 13.78 20.42 21.25 18.00 5.27%
DPS 7.60 10.12 15.19 0.00 6.13 8.16 12.20 -26.95%
NAPS 1.9368 1.8698 1.8326 1.8599 1.8111 1.7708 1.6895 9.48%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.91 2.24 2.21 2.40 2.48 2.32 2.62 -
P/RPS 1.09 1.28 1.26 1.22 1.49 1.37 1.59 -22.16%
P/EPS 9.32 14.46 12.72 16.53 11.45 10.28 13.66 -22.40%
EY 10.73 6.92 7.86 6.05 8.73 9.72 7.32 28.89%
DY 4.19 4.76 7.24 0.00 2.62 3.74 4.96 -10.59%
P/NAPS 0.94 1.14 1.15 1.22 1.29 1.23 1.46 -25.33%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 15/11/16 15/08/16 27/05/16 26/02/16 24/11/15 18/08/15 -
Price 2.09 2.10 2.14 2.31 2.61 2.48 2.33 -
P/RPS 1.19 1.20 1.22 1.17 1.57 1.47 1.41 -10.64%
P/EPS 10.20 13.55 12.31 15.91 12.06 10.99 12.15 -10.96%
EY 9.80 7.38 8.12 6.29 8.30 9.10 8.23 12.28%
DY 3.83 5.08 7.48 0.00 2.49 3.49 5.58 -22.09%
P/NAPS 1.02 1.07 1.11 1.18 1.36 1.32 1.29 -14.43%

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