[YSPSAH] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
12-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 52.4%
YoY- 9.89%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 97,544 51,432 190,827 142,043 95,405 48,783 180,610 -33.75%
PBT 10,250 7,983 22,019 16,479 11,116 6,097 20,151 -36.35%
Tax -3,520 -2,371 -5,371 -3,998 -2,962 -1,533 -6,580 -34.17%
NP 6,730 5,612 16,648 12,481 8,154 4,564 13,571 -37.42%
-
NP to SH 6,419 5,455 16,191 12,119 7,952 4,438 13,628 -39.54%
-
Tax Rate 34.34% 29.70% 24.39% 24.26% 26.65% 25.14% 32.65% -
Total Cost 90,814 45,820 174,179 129,562 87,251 44,219 167,039 -33.46%
-
Net Worth 223,732 231,504 226,168 222,159 218,081 223,228 218,260 1.66%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 8,656 - - - - - - -
Div Payout % 134.85% - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 223,732 231,504 226,168 222,159 218,081 223,228 218,260 1.66%
NOSH 133,174 133,048 133,040 133,029 132,976 132,874 133,085 0.04%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.90% 10.91% 8.72% 8.79% 8.55% 9.36% 7.51% -
ROE 2.87% 2.36% 7.16% 5.46% 3.65% 1.99% 6.24% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 73.25 38.66 143.44 106.78 71.75 36.71 135.71 -33.78%
EPS 4.82 4.10 12.17 9.11 5.98 3.34 10.24 -39.57%
DPS 6.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.74 1.70 1.67 1.64 1.68 1.64 1.62%
Adjusted Per Share Value based on latest NOSH - 133,130
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 68.77 36.26 134.53 100.14 67.26 34.39 127.33 -33.75%
EPS 4.53 3.85 11.41 8.54 5.61 3.13 9.61 -39.51%
DPS 6.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5773 1.6321 1.5945 1.5662 1.5375 1.5738 1.5387 1.67%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.70 1.41 1.34 1.26 1.29 1.02 1.04 -
P/RPS 2.32 3.65 0.93 1.18 1.80 2.78 0.77 109.03%
P/EPS 35.27 34.39 11.01 13.83 21.57 30.54 10.16 129.78%
EY 2.84 2.91 9.08 7.23 4.64 3.27 9.85 -56.45%
DY 3.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.81 0.79 0.75 0.79 0.61 0.63 37.09%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 20/05/14 26/02/14 12/11/13 20/08/13 16/05/13 27/02/13 -
Price 1.68 1.70 1.36 1.30 1.38 1.10 1.04 -
P/RPS 2.29 4.40 0.95 1.22 1.92 3.00 0.77 107.21%
P/EPS 34.85 41.46 11.18 14.27 23.08 32.93 10.16 127.95%
EY 2.87 2.41 8.95 7.01 4.33 3.04 9.85 -56.14%
DY 3.87 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.98 0.80 0.78 0.84 0.65 0.63 36.18%

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