[YSPSAH] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
15-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 33.66%
YoY- -30.8%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 127,446 67,539 237,065 177,346 118,152 66,304 222,925 -31.14%
PBT 16,237 11,674 36,317 22,326 16,266 7,609 39,527 -44.77%
Tax -4,557 -3,030 -8,399 -6,304 -4,287 -2,650 -10,154 -41.41%
NP 11,680 8,644 27,918 16,022 11,979 4,959 29,373 -45.95%
-
NP to SH 11,932 8,767 27,594 15,644 11,704 4,886 28,968 -44.66%
-
Tax Rate 28.07% 25.96% 23.13% 28.24% 26.36% 34.83% 25.69% -
Total Cost 115,766 58,895 209,147 161,324 106,173 61,345 193,552 -29.03%
-
Net Worth 275,042 282,806 274,727 265,221 259,939 263,817 256,898 4.65%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 11,460 - 10,773 10,770 10,774 - 8,697 20.21%
Div Payout % 96.05% - 39.04% 68.85% 92.06% - 30.02% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 275,042 282,806 274,727 265,221 259,939 263,817 256,898 4.65%
NOSH 134,824 134,669 134,670 134,629 134,683 134,600 133,801 0.50%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 9.16% 12.80% 11.78% 9.03% 10.14% 7.48% 13.18% -
ROE 4.34% 3.10% 10.04% 5.90% 4.50% 1.85% 11.28% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 94.53 50.15 176.03 131.73 87.73 49.26 166.61 -31.48%
EPS 8.85 6.51 20.49 11.62 8.69 3.63 21.65 -44.95%
DPS 8.50 0.00 8.00 8.00 8.00 0.00 6.50 19.60%
NAPS 2.04 2.10 2.04 1.97 1.93 1.96 1.92 4.12%
Adjusted Per Share Value based on latest NOSH - 134,470
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 89.85 47.61 167.13 125.03 83.30 46.74 157.16 -31.13%
EPS 8.41 6.18 19.45 11.03 8.25 3.44 20.42 -44.67%
DPS 8.08 0.00 7.60 7.59 7.60 0.00 6.13 20.23%
NAPS 1.939 1.9938 1.9368 1.8698 1.8326 1.8599 1.8111 4.65%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.92 2.32 1.91 2.24 2.21 2.40 2.48 -
P/RPS 3.09 4.63 1.09 1.70 2.52 4.87 1.49 62.69%
P/EPS 32.99 35.64 9.32 19.28 25.43 66.12 11.45 102.61%
EY 3.03 2.81 10.73 5.19 3.93 1.51 8.73 -50.64%
DY 2.91 0.00 4.19 3.57 3.62 0.00 2.62 7.25%
P/NAPS 1.43 1.10 0.94 1.14 1.15 1.22 1.29 7.11%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 23/05/17 22/02/17 15/11/16 15/08/16 27/05/16 26/02/16 -
Price 2.87 2.30 2.09 2.10 2.14 2.31 2.61 -
P/RPS 3.04 4.59 1.19 1.59 2.44 4.69 1.57 55.41%
P/EPS 32.43 35.33 10.20 18.07 24.63 63.64 12.06 93.49%
EY 3.08 2.83 9.80 5.53 4.06 1.57 8.30 -48.39%
DY 2.96 0.00 3.83 3.81 3.74 0.00 2.49 12.22%
P/NAPS 1.41 1.10 1.02 1.07 1.11 1.18 1.36 2.43%

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