[YSPSAH] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 187.49%
YoY- 222.03%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 51,848 66,304 53,665 59,319 50,632 59,309 54,861 -3.69%
PBT 8,657 7,609 7,395 13,493 5,393 13,246 9,977 -9.03%
Tax -1,637 -2,650 -801 -3,585 -1,919 -3,849 -2,783 -29.81%
NP 7,020 4,959 6,594 9,908 3,474 9,397 7,194 -1.62%
-
NP to SH 6,818 4,886 6,362 9,838 3,422 9,346 7,018 -1.91%
-
Tax Rate 18.91% 34.83% 10.83% 26.57% 35.58% 29.06% 27.89% -
Total Cost 44,828 61,345 47,071 49,411 47,158 49,912 47,667 -4.01%
-
Net Worth 260,054 263,817 258,246 252,669 239,673 244,966 235,708 6.77%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 10,779 - - - 8,654 - - -
Div Payout % 158.10% - - - 252.92% - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 260,054 263,817 258,246 252,669 239,673 244,966 235,708 6.77%
NOSH 134,743 134,600 134,503 134,398 133,151 133,133 133,168 0.78%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 13.54% 7.48% 12.29% 16.70% 6.86% 15.84% 13.11% -
ROE 2.62% 1.85% 2.46% 3.89% 1.43% 3.82% 2.98% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 38.48 49.26 39.90 44.14 38.03 44.55 41.20 -4.45%
EPS 5.06 3.63 4.73 7.32 2.57 7.02 5.27 -2.67%
DPS 8.00 0.00 0.00 0.00 6.50 0.00 0.00 -
NAPS 1.93 1.96 1.92 1.88 1.80 1.84 1.77 5.94%
Adjusted Per Share Value based on latest NOSH - 134,398
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 36.55 46.74 37.83 41.82 35.70 41.81 38.68 -3.70%
EPS 4.81 3.44 4.49 6.94 2.41 6.59 4.95 -1.89%
DPS 7.60 0.00 0.00 0.00 6.10 0.00 0.00 -
NAPS 1.8334 1.8599 1.8206 1.7813 1.6897 1.727 1.6617 6.78%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.21 2.40 2.48 2.32 2.62 1.60 1.30 -
P/RPS 5.74 4.87 6.22 5.26 6.89 3.59 3.16 48.92%
P/EPS 43.68 66.12 52.43 31.69 101.95 22.79 24.67 46.40%
EY 2.29 1.51 1.91 3.16 0.98 4.39 4.05 -31.64%
DY 3.62 0.00 0.00 0.00 2.48 0.00 0.00 -
P/NAPS 1.15 1.22 1.29 1.23 1.46 0.87 0.73 35.42%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 15/08/16 27/05/16 26/02/16 24/11/15 18/08/15 14/05/15 27/02/15 -
Price 2.14 2.31 2.61 2.48 2.33 1.61 1.50 -
P/RPS 5.56 4.69 6.54 5.62 6.13 3.61 3.64 32.66%
P/EPS 42.29 63.64 55.18 33.88 90.66 22.93 28.46 30.24%
EY 2.36 1.57 1.81 2.95 1.10 4.36 3.51 -23.27%
DY 3.74 0.00 0.00 0.00 2.79 0.00 0.00 -
P/NAPS 1.11 1.18 1.36 1.32 1.29 0.88 0.85 19.49%

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