[YSPSAH] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -66.31%
YoY- 22.92%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 202,226 147,365 97,544 51,432 190,827 142,043 95,405 64.78%
PBT 25,230 15,253 10,250 7,983 22,019 16,479 11,116 72.45%
Tax -8,139 -5,356 -3,520 -2,371 -5,371 -3,998 -2,962 95.82%
NP 17,091 9,897 6,730 5,612 16,648 12,481 8,154 63.56%
-
NP to SH 16,492 9,474 6,419 5,455 16,191 12,119 7,952 62.41%
-
Tax Rate 32.26% 35.11% 34.34% 29.70% 24.39% 24.26% 26.65% -
Total Cost 185,135 137,468 90,814 45,820 174,179 129,562 87,251 64.89%
-
Net Worth 235,410 227,535 223,732 231,504 226,168 222,159 218,081 5.21%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 8,645 8,649 8,656 - - - - -
Div Payout % 52.42% 91.29% 134.85% - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 235,410 227,535 223,732 231,504 226,168 222,159 218,081 5.21%
NOSH 133,000 133,061 133,174 133,048 133,040 133,029 132,976 0.01%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 8.45% 6.72% 6.90% 10.91% 8.72% 8.79% 8.55% -
ROE 7.01% 4.16% 2.87% 2.36% 7.16% 5.46% 3.65% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 152.05 110.75 73.25 38.66 143.44 106.78 71.75 64.75%
EPS 12.40 7.12 4.82 4.10 12.17 9.11 5.98 62.39%
DPS 6.50 6.50 6.50 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.71 1.68 1.74 1.70 1.67 1.64 5.20%
Adjusted Per Share Value based on latest NOSH - 133,048
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 142.57 103.89 68.77 36.26 134.53 100.14 67.26 64.78%
EPS 11.63 6.68 4.53 3.85 11.41 8.54 5.61 62.36%
DPS 6.09 6.10 6.10 0.00 0.00 0.00 0.00 -
NAPS 1.6596 1.6041 1.5773 1.6321 1.5945 1.5662 1.5375 5.21%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.30 1.55 1.70 1.41 1.34 1.26 1.29 -
P/RPS 0.85 1.40 2.32 3.65 0.93 1.18 1.80 -39.27%
P/EPS 10.48 21.77 35.27 34.39 11.01 13.83 21.57 -38.11%
EY 9.54 4.59 2.84 2.91 9.08 7.23 4.64 61.47%
DY 5.00 4.19 3.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.91 1.01 0.81 0.79 0.75 0.79 -5.11%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 29/08/14 20/05/14 26/02/14 12/11/13 20/08/13 -
Price 1.50 1.42 1.68 1.70 1.36 1.30 1.38 -
P/RPS 0.99 1.28 2.29 4.40 0.95 1.22 1.92 -35.62%
P/EPS 12.10 19.94 34.85 41.46 11.18 14.27 23.08 -34.90%
EY 8.27 5.01 2.87 2.41 8.95 7.01 4.33 53.75%
DY 4.33 4.58 3.87 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.83 1.00 0.98 0.80 0.78 0.84 0.78%

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