[YSPSAH] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 74.08%
YoY- 1.86%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 169,260 109,941 59,309 202,226 147,365 97,544 51,432 121.08%
PBT 32,132 18,639 13,246 25,230 15,253 10,250 7,983 152.82%
Tax -9,353 -5,768 -3,849 -8,139 -5,356 -3,520 -2,371 149.45%
NP 22,779 12,871 9,397 17,091 9,897 6,730 5,612 154.23%
-
NP to SH 22,606 12,768 9,346 16,492 9,474 6,419 5,455 157.77%
-
Tax Rate 29.11% 30.95% 29.06% 32.26% 35.11% 34.34% 29.70% -
Total Cost 146,481 97,070 49,912 185,135 137,468 90,814 45,820 116.85%
-
Net Worth 251,177 239,649 244,966 235,410 227,535 223,732 231,504 5.58%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 8,684 8,654 - 8,645 8,649 8,656 - -
Div Payout % 38.42% 67.78% - 52.42% 91.29% 134.85% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 251,177 239,649 244,966 235,410 227,535 223,732 231,504 5.58%
NOSH 133,605 133,138 133,133 133,000 133,061 133,174 133,048 0.27%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 13.46% 11.71% 15.84% 8.45% 6.72% 6.90% 10.91% -
ROE 9.00% 5.33% 3.82% 7.01% 4.16% 2.87% 2.36% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 126.69 82.58 44.55 152.05 110.75 73.25 38.66 120.46%
EPS 16.92 9.59 7.02 12.40 7.12 4.82 4.10 157.06%
DPS 6.50 6.50 0.00 6.50 6.50 6.50 0.00 -
NAPS 1.88 1.80 1.84 1.77 1.71 1.68 1.74 5.28%
Adjusted Per Share Value based on latest NOSH - 133,168
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 119.33 77.51 41.81 142.57 103.89 68.77 36.26 121.08%
EPS 15.94 9.00 6.59 11.63 6.68 4.53 3.85 157.61%
DPS 6.12 6.10 0.00 6.09 6.10 6.10 0.00 -
NAPS 1.7708 1.6895 1.727 1.6596 1.6041 1.5773 1.6321 5.58%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.32 2.62 1.60 1.30 1.55 1.70 1.41 -
P/RPS 1.83 3.17 3.59 0.85 1.40 2.32 3.65 -36.86%
P/EPS 13.71 27.32 22.79 10.48 21.77 35.27 34.39 -45.80%
EY 7.29 3.66 4.39 9.54 4.59 2.84 2.91 84.35%
DY 2.80 2.48 0.00 5.00 4.19 3.82 0.00 -
P/NAPS 1.23 1.46 0.87 0.73 0.91 1.01 0.81 32.07%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 18/08/15 14/05/15 27/02/15 27/11/14 29/08/14 20/05/14 -
Price 2.48 2.33 1.61 1.50 1.42 1.68 1.70 -
P/RPS 1.96 2.82 3.61 0.99 1.28 2.29 4.40 -41.64%
P/EPS 14.66 24.30 22.93 12.10 19.94 34.85 41.46 -49.96%
EY 6.82 4.12 4.36 8.27 5.01 2.87 2.41 99.94%
DY 2.62 2.79 0.00 4.33 4.58 3.87 0.00 -
P/NAPS 1.32 1.29 0.88 0.85 0.83 1.00 0.98 21.94%

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