[YSPSAH] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -68.23%
YoY- 79.43%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 261,556 193,539 127,446 67,539 237,065 177,346 118,152 69.61%
PBT 29,688 21,621 16,237 11,674 36,317 22,326 16,266 49.18%
Tax -9,624 -6,642 -4,557 -3,030 -8,399 -6,304 -4,287 71.19%
NP 20,064 14,979 11,680 8,644 27,918 16,022 11,979 40.90%
-
NP to SH 20,382 15,261 11,932 8,767 27,594 15,644 11,704 44.60%
-
Tax Rate 32.42% 30.72% 28.07% 25.96% 23.13% 28.24% 26.36% -
Total Cost 241,492 178,560 115,766 58,895 209,147 161,324 106,173 72.69%
-
Net Worth 289,871 280,553 275,042 282,806 274,727 265,221 259,939 7.51%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 11,622 11,520 11,460 - 10,773 10,770 10,774 5.16%
Div Payout % 57.02% 75.49% 96.05% - 39.04% 68.85% 92.06% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 289,871 280,553 275,042 282,806 274,727 265,221 259,939 7.51%
NOSH 136,746 135,532 134,824 134,669 134,670 134,629 134,683 1.01%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 7.67% 7.74% 9.16% 12.80% 11.78% 9.03% 10.14% -
ROE 7.03% 5.44% 4.34% 3.10% 10.04% 5.90% 4.50% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 191.29 142.80 94.53 50.15 176.03 131.73 87.73 67.91%
EPS 15.01 11.26 8.85 6.51 20.49 11.62 8.69 43.81%
DPS 8.50 8.50 8.50 0.00 8.00 8.00 8.00 4.11%
NAPS 2.12 2.07 2.04 2.10 2.04 1.97 1.93 6.44%
Adjusted Per Share Value based on latest NOSH - 134,669
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 184.40 136.44 89.85 47.61 167.13 125.03 83.30 69.60%
EPS 14.37 10.76 8.41 6.18 19.45 11.03 8.25 44.62%
DPS 8.19 8.12 8.08 0.00 7.60 7.59 7.60 5.09%
NAPS 2.0436 1.9779 1.939 1.9938 1.9368 1.8698 1.8326 7.51%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.69 2.99 2.92 2.32 1.91 2.24 2.21 -
P/RPS 1.41 2.09 3.09 4.63 1.09 1.70 2.52 -32.02%
P/EPS 18.05 26.55 32.99 35.64 9.32 19.28 25.43 -20.37%
EY 5.54 3.77 3.03 2.81 10.73 5.19 3.93 25.64%
DY 3.16 2.84 2.91 0.00 4.19 3.57 3.62 -8.63%
P/NAPS 1.27 1.44 1.43 1.10 0.94 1.14 1.15 6.82%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 16/11/17 29/08/17 23/05/17 22/02/17 15/11/16 15/08/16 -
Price 2.52 2.86 2.87 2.30 2.09 2.10 2.14 -
P/RPS 1.32 2.00 3.04 4.59 1.19 1.59 2.44 -33.53%
P/EPS 16.91 25.40 32.43 35.33 10.20 18.07 24.63 -22.12%
EY 5.92 3.94 3.08 2.83 9.80 5.53 4.06 28.49%
DY 3.37 2.97 2.96 0.00 3.83 3.81 3.74 -6.69%
P/NAPS 1.19 1.38 1.41 1.10 1.02 1.07 1.11 4.73%

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