[YSPSAH] QoQ 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- 53.83%
YoY- -57.15%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 73,275 67,850 71,593 68,017 66,093 59,907 67,539 5.57%
PBT 9,177 13,651 10,090 8,067 5,384 4,563 11,674 -14.81%
Tax -2,755 -3,232 -3,487 -2,982 -2,085 -1,527 -3,030 -6.14%
NP 6,422 10,419 6,603 5,085 3,299 3,036 8,644 -17.95%
-
NP to SH 6,424 10,354 6,729 5,121 3,329 3,165 8,767 -18.70%
-
Tax Rate 30.02% 23.68% 34.56% 36.97% 38.73% 33.46% 25.96% -
Total Cost 66,853 57,431 64,990 62,932 62,794 56,871 58,895 8.80%
-
Net Worth 306,437 298,236 297,511 289,871 282,419 275,923 282,806 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 - 9,620 - - - 11,496 - -
Div Payout % - 92.92% - - - 363.25% - -
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 306,437 298,236 297,511 289,871 282,419 275,923 282,806 5.49%
NOSH 138,220 137,977 137,047 136,746 136,434 135,256 134,669 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 8.76% 15.36% 9.22% 7.48% 4.99% 5.07% 12.80% -
ROE 2.10% 3.47% 2.26% 1.77% 1.18% 1.15% 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 53.08 49.37 52.22 49.74 48.44 44.29 50.15 3.85%
EPS 4.65 7.53 4.91 3.75 2.44 2.34 6.51 -20.07%
DPS 0.00 7.00 0.00 0.00 0.00 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 51.66 47.83 50.47 47.95 46.60 42.23 47.61 5.58%
EPS 4.53 7.30 4.74 3.61 2.35 2.23 6.18 -18.68%
DPS 0.00 6.78 0.00 0.00 0.00 8.11 0.00 -
NAPS 2.1604 2.1025 2.0974 2.0436 1.991 1.9452 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 6.12 5.17 4.79 5.41 6.17 6.59 4.63 20.42%
P/EPS 69.83 33.85 50.94 71.82 122.54 124.79 35.64 56.51%
EY 1.43 2.95 1.96 1.39 0.82 0.80 2.81 -36.23%
DY 0.00 2.75 0.00 0.00 0.00 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 5.67 5.67 4.79 5.07 5.90 6.48 4.59 15.11%
P/EPS 64.68 37.17 50.94 67.28 117.21 122.65 35.33 49.59%
EY 1.55 2.69 1.96 1.49 0.85 0.82 2.83 -33.03%
DY 0.00 2.50 0.00 0.00 0.00 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