[YSPSAH] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
18-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 12.06%
YoY- 55.83%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 229,920 222,925 224,121 214,623 210,103 202,226 196,149 11.16%
PBT 33,890 39,527 42,109 33,619 30,493 25,230 20,793 38.45%
Tax -8,955 -10,154 -12,136 -10,387 -9,617 -8,139 -6,729 20.96%
NP 24,935 29,373 29,973 23,232 20,876 17,091 14,064 46.43%
-
NP to SH 24,508 28,968 29,624 22,841 20,383 16,492 13,546 48.42%
-
Tax Rate 26.42% 25.69% 28.82% 30.90% 31.54% 32.26% 32.36% -
Total Cost 204,985 193,552 194,148 191,391 189,227 185,135 182,085 8.20%
-
Net Worth 263,817 258,246 252,669 239,673 244,966 235,708 227,132 10.48%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 8,654 8,654 8,654 8,654 8,702 8,702 8,702 -0.36%
Div Payout % 35.31% 29.88% 29.22% 37.89% 42.70% 52.77% 64.25% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 263,817 258,246 252,669 239,673 244,966 235,708 227,132 10.48%
NOSH 134,600 134,503 134,398 133,151 133,133 133,168 132,826 0.88%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 10.85% 13.18% 13.37% 10.82% 9.94% 8.45% 7.17% -
ROE 9.29% 11.22% 11.72% 9.53% 8.32% 7.00% 5.96% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 170.82 165.74 166.76 161.19 157.81 151.86 147.67 10.18%
EPS 18.21 21.54 22.04 17.15 15.31 12.38 10.20 47.11%
DPS 6.50 6.50 6.50 6.50 6.50 6.50 6.50 0.00%
NAPS 1.96 1.92 1.88 1.80 1.84 1.77 1.71 9.51%
Adjusted Per Share Value based on latest NOSH - 133,151
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 162.09 157.16 158.00 151.31 148.12 142.57 138.28 11.16%
EPS 17.28 20.42 20.88 16.10 14.37 11.63 9.55 48.43%
DPS 6.10 6.10 6.10 6.10 6.14 6.14 6.14 -0.43%
NAPS 1.8599 1.8206 1.7813 1.6897 1.727 1.6617 1.6013 10.48%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.40 2.48 2.32 2.62 1.60 1.30 1.55 -
P/RPS 1.41 1.50 1.39 1.63 1.01 0.86 1.05 21.69%
P/EPS 13.18 11.52 10.53 15.27 10.45 10.50 15.20 -9.06%
EY 7.59 8.68 9.50 6.55 9.57 9.53 6.58 9.97%
DY 2.71 2.62 2.80 2.48 4.06 5.00 4.19 -25.19%
P/NAPS 1.22 1.29 1.23 1.46 0.87 0.73 0.91 21.56%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 26/02/16 24/11/15 18/08/15 14/05/15 27/02/15 27/11/14 -
Price 2.31 2.61 2.48 2.33 1.61 1.50 1.42 -
P/RPS 1.35 1.57 1.49 1.45 1.02 0.99 0.96 25.49%
P/EPS 12.69 12.12 11.25 13.58 10.52 12.11 13.92 -5.97%
EY 7.88 8.25 8.89 7.36 9.51 8.26 7.18 6.39%
DY 2.81 2.49 2.62 2.79 4.04 4.33 4.58 -27.77%
P/NAPS 1.18 1.36 1.32 1.29 0.88 0.85 0.83 26.40%

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