[YSPSAH] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
14-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -43.33%
YoY- 71.33%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 222,925 169,260 109,941 59,309 202,226 147,365 97,544 73.24%
PBT 39,527 32,132 18,639 13,246 25,230 15,253 10,250 145.30%
Tax -10,154 -9,353 -5,768 -3,849 -8,139 -5,356 -3,520 102.25%
NP 29,373 22,779 12,871 9,397 17,091 9,897 6,730 166.35%
-
NP to SH 28,968 22,606 12,768 9,346 16,492 9,474 6,419 172.33%
-
Tax Rate 25.69% 29.11% 30.95% 29.06% 32.26% 35.11% 34.34% -
Total Cost 193,552 146,481 97,070 49,912 185,135 137,468 90,814 65.38%
-
Net Worth 256,898 251,177 239,649 244,966 235,410 227,535 223,732 9.62%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 8,697 8,684 8,654 - 8,645 8,649 8,656 0.31%
Div Payout % 30.02% 38.42% 67.78% - 52.42% 91.29% 134.85% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 256,898 251,177 239,649 244,966 235,410 227,535 223,732 9.62%
NOSH 133,801 133,605 133,138 133,133 133,000 133,061 133,174 0.31%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 13.18% 13.46% 11.71% 15.84% 8.45% 6.72% 6.90% -
ROE 11.28% 9.00% 5.33% 3.82% 7.01% 4.16% 2.87% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 166.61 126.69 82.58 44.55 152.05 110.75 73.25 72.69%
EPS 21.65 16.92 9.59 7.02 12.40 7.12 4.82 171.48%
DPS 6.50 6.50 6.50 0.00 6.50 6.50 6.50 0.00%
NAPS 1.92 1.88 1.80 1.84 1.77 1.71 1.68 9.28%
Adjusted Per Share Value based on latest NOSH - 133,133
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 157.16 119.33 77.51 41.81 142.57 103.89 68.77 73.23%
EPS 20.42 15.94 9.00 6.59 11.63 6.68 4.53 172.13%
DPS 6.13 6.12 6.10 0.00 6.09 6.10 6.10 0.32%
NAPS 1.8111 1.7708 1.6895 1.727 1.6596 1.6041 1.5773 9.62%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.48 2.32 2.62 1.60 1.30 1.55 1.70 -
P/RPS 1.49 1.83 3.17 3.59 0.85 1.40 2.32 -25.50%
P/EPS 11.45 13.71 27.32 22.79 10.48 21.77 35.27 -52.66%
EY 8.73 7.29 3.66 4.39 9.54 4.59 2.84 110.98%
DY 2.62 2.80 2.48 0.00 5.00 4.19 3.82 -22.17%
P/NAPS 1.29 1.23 1.46 0.87 0.73 0.91 1.01 17.66%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 24/11/15 18/08/15 14/05/15 27/02/15 27/11/14 29/08/14 -
Price 2.61 2.48 2.33 1.61 1.50 1.42 1.68 -
P/RPS 1.57 1.96 2.82 3.61 0.99 1.28 2.29 -22.19%
P/EPS 12.06 14.66 24.30 22.93 12.10 19.94 34.85 -50.61%
EY 8.30 6.82 4.12 4.36 8.27 5.01 2.87 102.59%
DY 2.49 2.62 2.79 0.00 4.33 4.58 3.87 -25.41%
P/NAPS 1.36 1.32 1.29 0.88 0.85 0.83 1.00 22.68%

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