[YSPSAH] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
18-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 36.61%
YoY- 98.91%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 66,304 222,925 169,260 109,941 59,309 202,226 147,365 -41.25%
PBT 7,609 39,527 32,132 18,639 13,246 25,230 15,253 -37.07%
Tax -2,650 -10,154 -9,353 -5,768 -3,849 -8,139 -5,356 -37.41%
NP 4,959 29,373 22,779 12,871 9,397 17,091 9,897 -36.88%
-
NP to SH 4,886 28,968 22,606 12,768 9,346 16,492 9,474 -35.66%
-
Tax Rate 34.83% 25.69% 29.11% 30.95% 29.06% 32.26% 35.11% -
Total Cost 61,345 193,552 146,481 97,070 49,912 185,135 137,468 -41.57%
-
Net Worth 263,817 256,898 251,177 239,649 244,966 235,410 227,535 10.35%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 8,697 8,684 8,654 - 8,645 8,649 -
Div Payout % - 30.02% 38.42% 67.78% - 52.42% 91.29% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 263,817 256,898 251,177 239,649 244,966 235,410 227,535 10.35%
NOSH 134,600 133,801 133,605 133,138 133,133 133,000 133,061 0.76%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 7.48% 13.18% 13.46% 11.71% 15.84% 8.45% 6.72% -
ROE 1.85% 11.28% 9.00% 5.33% 3.82% 7.01% 4.16% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 49.26 166.61 126.69 82.58 44.55 152.05 110.75 -41.70%
EPS 3.63 21.65 16.92 9.59 7.02 12.40 7.12 -36.15%
DPS 0.00 6.50 6.50 6.50 0.00 6.50 6.50 -
NAPS 1.96 1.92 1.88 1.80 1.84 1.77 1.71 9.51%
Adjusted Per Share Value based on latest NOSH - 133,151
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 46.74 157.16 119.33 77.51 41.81 142.57 103.89 -41.25%
EPS 3.44 20.42 15.94 9.00 6.59 11.63 6.68 -35.72%
DPS 0.00 6.13 6.12 6.10 0.00 6.09 6.10 -
NAPS 1.8599 1.8111 1.7708 1.6895 1.727 1.6596 1.6041 10.35%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.40 2.48 2.32 2.62 1.60 1.30 1.55 -
P/RPS 4.87 1.49 1.83 3.17 3.59 0.85 1.40 129.40%
P/EPS 66.12 11.45 13.71 27.32 22.79 10.48 21.77 109.58%
EY 1.51 8.73 7.29 3.66 4.39 9.54 4.59 -52.31%
DY 0.00 2.62 2.80 2.48 0.00 5.00 4.19 -
P/NAPS 1.22 1.29 1.23 1.46 0.87 0.73 0.91 21.56%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 26/02/16 24/11/15 18/08/15 14/05/15 27/02/15 27/11/14 -
Price 2.31 2.61 2.48 2.33 1.61 1.50 1.42 -
P/RPS 4.69 1.57 1.96 2.82 3.61 0.99 1.28 137.48%
P/EPS 63.64 12.06 14.66 24.30 22.93 12.10 19.94 116.61%
EY 1.57 8.30 6.82 4.12 4.36 8.27 5.01 -53.83%
DY 0.00 2.49 2.62 2.79 0.00 4.33 4.58 -
P/NAPS 1.18 1.36 1.32 1.29 0.88 0.85 0.83 26.40%

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