[YSPSAH] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
21-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 37.6%
YoY- 54.03%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 144,335 74,738 288,759 212,718 139,443 71,593 261,556 -32.79%
PBT 15,237 6,999 42,304 32,918 23,741 10,090 29,688 -35.97%
Tax -4,198 -2,183 -12,171 -9,474 -6,719 -3,487 -9,624 -42.57%
NP 11,039 4,816 30,133 23,444 17,022 6,603 20,064 -32.92%
-
NP to SH 11,191 4,834 30,350 23,507 17,083 6,729 20,382 -33.02%
-
Tax Rate 27.55% 31.19% 28.77% 28.78% 28.30% 34.56% 32.42% -
Total Cost 133,296 69,922 258,626 189,274 122,421 64,990 241,492 -32.78%
-
Net Worth 314,056 318,156 315,262 306,437 298,236 297,511 289,871 5.50%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 11,811 - 9,679 9,662 9,620 - 11,622 1.08%
Div Payout % 105.55% - 31.89% 41.10% 56.32% - 57.02% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 314,056 318,156 315,262 306,437 298,236 297,511 289,871 5.50%
NOSH 139,581 138,404 138,301 138,220 137,977 137,047 136,746 1.38%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 7.65% 6.44% 10.44% 11.02% 12.21% 9.22% 7.67% -
ROE 3.56% 1.52% 9.63% 7.67% 5.73% 2.26% 7.03% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 103.87 54.03 208.83 154.10 101.46 52.22 191.29 -33.51%
EPS 8.07 3.49 22.05 17.10 12.46 4.91 15.01 -33.95%
DPS 8.50 0.00 7.00 7.00 7.00 0.00 8.50 0.00%
NAPS 2.26 2.30 2.28 2.22 2.17 2.17 2.12 4.36%
Adjusted Per Share Value based on latest NOSH - 138,220
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 101.76 52.69 203.57 149.97 98.31 50.47 184.40 -32.79%
EPS 7.89 3.41 21.40 16.57 12.04 4.74 14.37 -33.02%
DPS 8.33 0.00 6.82 6.81 6.78 0.00 8.19 1.13%
NAPS 2.2141 2.243 2.2226 2.1604 2.1025 2.0974 2.0436 5.50%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.46 2.85 2.75 3.25 2.55 2.50 2.69 -
P/RPS 2.37 5.27 1.32 2.11 2.51 4.79 1.41 41.50%
P/EPS 30.55 81.56 12.53 19.08 20.52 50.94 18.05 42.15%
EY 3.27 1.23 7.98 5.24 4.87 1.96 5.54 -29.70%
DY 3.46 0.00 2.55 2.15 2.75 0.00 3.16 6.25%
P/NAPS 1.09 1.24 1.21 1.46 1.18 1.15 1.27 -9.71%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 28/05/19 26/02/19 21/11/18 13/08/18 25/05/18 28/02/18 -
Price 2.30 2.49 2.88 3.01 2.80 2.50 2.52 -
P/RPS 2.21 4.61 1.38 1.95 2.76 4.79 1.32 41.13%
P/EPS 28.56 71.25 13.12 17.67 22.53 50.94 16.91 41.95%
EY 3.50 1.40 7.62 5.66 4.44 1.96 5.92 -29.62%
DY 3.70 0.00 2.43 2.33 2.50 0.00 3.37 6.44%
P/NAPS 1.02 1.08 1.26 1.36 1.29 1.15 1.19 -9.79%

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