[YSPSAH] QoQ 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- 33.17%
YoY- 71.33%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 53,665 59,319 50,632 59,309 54,861 49,821 46,112 10.61%
PBT 7,395 13,493 5,393 13,246 9,977 5,003 2,267 119.47%
Tax -801 -3,585 -1,919 -3,849 -2,783 -1,836 -1,149 -21.32%
NP 6,594 9,908 3,474 9,397 7,194 3,167 1,118 225.38%
-
NP to SH 6,362 9,838 3,422 9,346 7,018 3,055 964 250.63%
-
Tax Rate 10.83% 26.57% 35.58% 29.06% 27.89% 36.70% 50.68% -
Total Cost 47,071 49,411 47,158 49,912 47,667 46,654 44,994 3.04%
-
Net Worth 258,246 252,669 239,673 244,966 235,708 227,132 224,933 9.61%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 8,654 - - - 8,702 -
Div Payout % - - 252.92% - - - 902.78% -
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 258,246 252,669 239,673 244,966 235,708 227,132 224,933 9.61%
NOSH 134,503 134,398 133,151 133,133 133,168 132,826 133,888 0.30%
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 12.29% 16.70% 6.86% 15.84% 13.11% 6.36% 2.42% -
ROE 2.46% 3.89% 1.43% 3.82% 2.98% 1.35% 0.43% -
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 39.90 44.14 38.03 44.55 41.20 37.51 34.44 10.27%
EPS 4.73 7.32 2.57 7.02 5.27 2.30 0.72 249.56%
DPS 0.00 0.00 6.50 0.00 0.00 0.00 6.50 -
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 37.83 41.82 35.70 41.81 38.68 35.12 32.51 10.60%
EPS 4.49 6.94 2.41 6.59 4.95 2.15 0.68 250.75%
DPS 0.00 0.00 6.10 0.00 0.00 0.00 6.14 -
NAPS 1.8206 1.7813 1.6897 1.727 1.6617 1.6013 1.5858 9.61%
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 6.22 5.26 6.89 3.59 3.16 4.13 4.94 16.55%
P/EPS 52.43 31.69 101.95 22.79 24.67 67.39 236.11 -63.22%
EY 1.91 3.16 0.98 4.39 4.05 1.48 0.42 173.73%
DY 0.00 0.00 2.48 0.00 0.00 0.00 3.82 -
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 6.54 5.62 6.13 3.61 3.64 3.79 4.88 21.48%
P/EPS 55.18 33.88 90.66 22.93 28.46 61.74 233.33 -61.65%
EY 1.81 2.95 1.10 4.36 3.51 1.62 0.43 160.01%
DY 0.00 0.00 2.79 0.00 0.00 0.00 3.87 -
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