[YSPSAH] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 28.14%
YoY- 75.65%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 177,346 118,152 66,304 222,925 169,260 109,941 59,309 107.14%
PBT 22,326 16,266 7,609 39,527 32,132 18,639 13,246 41.49%
Tax -6,304 -4,287 -2,650 -10,154 -9,353 -5,768 -3,849 38.82%
NP 16,022 11,979 4,959 29,373 22,779 12,871 9,397 42.58%
-
NP to SH 15,644 11,704 4,886 28,968 22,606 12,768 9,346 40.84%
-
Tax Rate 28.24% 26.36% 34.83% 25.69% 29.11% 30.95% 29.06% -
Total Cost 161,324 106,173 61,345 193,552 146,481 97,070 49,912 118.13%
-
Net Worth 265,221 259,939 263,817 256,898 251,177 239,649 244,966 5.42%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 10,770 10,774 - 8,697 8,684 8,654 - -
Div Payout % 68.85% 92.06% - 30.02% 38.42% 67.78% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 265,221 259,939 263,817 256,898 251,177 239,649 244,966 5.42%
NOSH 134,629 134,683 134,600 133,801 133,605 133,138 133,133 0.74%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 9.03% 10.14% 7.48% 13.18% 13.46% 11.71% 15.84% -
ROE 5.90% 4.50% 1.85% 11.28% 9.00% 5.33% 3.82% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 131.73 87.73 49.26 166.61 126.69 82.58 44.55 105.60%
EPS 11.62 8.69 3.63 21.65 16.92 9.59 7.02 39.80%
DPS 8.00 8.00 0.00 6.50 6.50 6.50 0.00 -
NAPS 1.97 1.93 1.96 1.92 1.88 1.80 1.84 4.64%
Adjusted Per Share Value based on latest NOSH - 134,503
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 125.03 83.30 46.74 157.16 119.33 77.51 41.81 107.15%
EPS 11.03 8.25 3.44 20.42 15.94 9.00 6.59 40.83%
DPS 7.59 7.60 0.00 6.13 6.12 6.10 0.00 -
NAPS 1.8698 1.8326 1.8599 1.8111 1.7708 1.6895 1.727 5.42%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.24 2.21 2.40 2.48 2.32 2.62 1.60 -
P/RPS 1.70 2.52 4.87 1.49 1.83 3.17 3.59 -39.16%
P/EPS 19.28 25.43 66.12 11.45 13.71 27.32 22.79 -10.52%
EY 5.19 3.93 1.51 8.73 7.29 3.66 4.39 11.77%
DY 3.57 3.62 0.00 2.62 2.80 2.48 0.00 -
P/NAPS 1.14 1.15 1.22 1.29 1.23 1.46 0.87 19.68%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 15/11/16 15/08/16 27/05/16 26/02/16 24/11/15 18/08/15 14/05/15 -
Price 2.10 2.14 2.31 2.61 2.48 2.33 1.61 -
P/RPS 1.59 2.44 4.69 1.57 1.96 2.82 3.61 -42.02%
P/EPS 18.07 24.63 63.64 12.06 14.66 24.30 22.93 -14.64%
EY 5.53 4.06 1.57 8.30 6.82 4.12 4.36 17.12%
DY 3.81 3.74 0.00 2.49 2.62 2.79 0.00 -
P/NAPS 1.07 1.11 1.18 1.36 1.32 1.29 0.88 13.87%

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