[YSPSAH] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 33.56%
YoY- -26.14%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 212,718 139,443 71,593 261,556 193,539 127,446 67,539 114.71%
PBT 32,918 23,741 10,090 29,688 21,621 16,237 11,674 99.46%
Tax -9,474 -6,719 -3,487 -9,624 -6,642 -4,557 -3,030 113.67%
NP 23,444 17,022 6,603 20,064 14,979 11,680 8,644 94.36%
-
NP to SH 23,507 17,083 6,729 20,382 15,261 11,932 8,767 92.88%
-
Tax Rate 28.78% 28.30% 34.56% 32.42% 30.72% 28.07% 25.96% -
Total Cost 189,274 122,421 64,990 241,492 178,560 115,766 58,895 117.62%
-
Net Worth 306,437 298,236 297,511 289,871 280,553 275,042 282,806 5.49%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 9,662 9,620 - 11,622 11,520 11,460 - -
Div Payout % 41.10% 56.32% - 57.02% 75.49% 96.05% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 306,437 298,236 297,511 289,871 280,553 275,042 282,806 5.49%
NOSH 138,220 137,977 137,047 136,746 135,532 134,824 134,669 1.74%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 11.02% 12.21% 9.22% 7.67% 7.74% 9.16% 12.80% -
ROE 7.67% 5.73% 2.26% 7.03% 5.44% 4.34% 3.10% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 154.10 101.46 52.22 191.29 142.80 94.53 50.15 111.21%
EPS 17.10 12.46 4.91 15.01 11.26 8.85 6.51 90.26%
DPS 7.00 7.00 0.00 8.50 8.50 8.50 0.00 -
NAPS 2.22 2.17 2.17 2.12 2.07 2.04 2.10 3.77%
Adjusted Per Share Value based on latest NOSH - 136,746
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 149.97 98.31 50.47 184.40 136.44 89.85 47.61 114.73%
EPS 16.57 12.04 4.74 14.37 10.76 8.41 6.18 92.88%
DPS 6.81 6.78 0.00 8.19 8.12 8.08 0.00 -
NAPS 2.1604 2.1025 2.0974 2.0436 1.9779 1.939 1.9938 5.49%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.25 2.55 2.50 2.69 2.99 2.92 2.32 -
P/RPS 2.11 2.51 4.79 1.41 2.09 3.09 4.63 -40.75%
P/EPS 19.08 20.52 50.94 18.05 26.55 32.99 35.64 -34.04%
EY 5.24 4.87 1.96 5.54 3.77 3.03 2.81 51.44%
DY 2.15 2.75 0.00 3.16 2.84 2.91 0.00 -
P/NAPS 1.46 1.18 1.15 1.27 1.44 1.43 1.10 20.75%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 21/11/18 13/08/18 25/05/18 28/02/18 16/11/17 29/08/17 23/05/17 -
Price 3.01 2.80 2.50 2.52 2.86 2.87 2.30 -
P/RPS 1.95 2.76 4.79 1.32 2.00 3.04 4.59 -43.45%
P/EPS 17.67 22.53 50.94 16.91 25.40 32.43 35.33 -36.96%
EY 5.66 4.44 1.96 5.92 3.94 3.08 2.83 58.67%
DY 2.33 2.50 0.00 3.37 2.97 2.96 0.00 -
P/NAPS 1.36 1.29 1.15 1.19 1.38 1.41 1.10 15.17%

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