[YSPSAH] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 77.05%
YoY- 138.61%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 118,152 66,304 222,925 169,260 109,941 59,309 202,226 -30.13%
PBT 16,266 7,609 39,527 32,132 18,639 13,246 25,230 -25.39%
Tax -4,287 -2,650 -10,154 -9,353 -5,768 -3,849 -8,139 -34.80%
NP 11,979 4,959 29,373 22,779 12,871 9,397 17,091 -21.11%
-
NP to SH 11,704 4,886 28,968 22,606 12,768 9,346 16,492 -20.45%
-
Tax Rate 26.36% 34.83% 25.69% 29.11% 30.95% 29.06% 32.26% -
Total Cost 106,173 61,345 193,552 146,481 97,070 49,912 185,135 -30.99%
-
Net Worth 259,939 263,817 256,898 251,177 239,649 244,966 235,410 6.83%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 10,774 - 8,697 8,684 8,654 - 8,645 15.82%
Div Payout % 92.06% - 30.02% 38.42% 67.78% - 52.42% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 259,939 263,817 256,898 251,177 239,649 244,966 235,410 6.83%
NOSH 134,683 134,600 133,801 133,605 133,138 133,133 133,000 0.84%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 10.14% 7.48% 13.18% 13.46% 11.71% 15.84% 8.45% -
ROE 4.50% 1.85% 11.28% 9.00% 5.33% 3.82% 7.01% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 87.73 49.26 166.61 126.69 82.58 44.55 152.05 -30.71%
EPS 8.69 3.63 21.65 16.92 9.59 7.02 12.40 -21.11%
DPS 8.00 0.00 6.50 6.50 6.50 0.00 6.50 14.86%
NAPS 1.93 1.96 1.92 1.88 1.80 1.84 1.77 5.94%
Adjusted Per Share Value based on latest NOSH - 134,398
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 83.30 46.74 157.16 119.33 77.51 41.81 142.57 -30.13%
EPS 8.25 3.44 20.42 15.94 9.00 6.59 11.63 -20.47%
DPS 7.60 0.00 6.13 6.12 6.10 0.00 6.09 15.92%
NAPS 1.8326 1.8599 1.8111 1.7708 1.6895 1.727 1.6596 6.84%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.21 2.40 2.48 2.32 2.62 1.60 1.30 -
P/RPS 2.52 4.87 1.49 1.83 3.17 3.59 0.85 106.51%
P/EPS 25.43 66.12 11.45 13.71 27.32 22.79 10.48 80.67%
EY 3.93 1.51 8.73 7.29 3.66 4.39 9.54 -44.66%
DY 3.62 0.00 2.62 2.80 2.48 0.00 5.00 -19.38%
P/NAPS 1.15 1.22 1.29 1.23 1.46 0.87 0.73 35.42%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 15/08/16 27/05/16 26/02/16 24/11/15 18/08/15 14/05/15 27/02/15 -
Price 2.14 2.31 2.61 2.48 2.33 1.61 1.50 -
P/RPS 2.44 4.69 1.57 1.96 2.82 3.61 0.99 82.56%
P/EPS 24.63 63.64 12.06 14.66 24.30 22.93 12.10 60.68%
EY 4.06 1.57 8.30 6.82 4.12 4.36 8.27 -37.79%
DY 3.74 0.00 2.49 2.62 2.79 0.00 4.33 -9.31%
P/NAPS 1.11 1.18 1.36 1.32 1.29 0.88 0.85 19.49%

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