[YSPSAH] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
15-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 13.86%
YoY- 22.17%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 238,300 237,065 231,011 231,136 229,920 222,925 224,121 4.17%
PBT 40,382 36,317 29,721 37,154 33,890 39,527 42,109 -2.75%
Tax -8,779 -8,399 -7,105 -8,673 -8,955 -10,154 -12,136 -19.40%
NP 31,603 27,918 22,616 28,481 24,935 29,373 29,973 3.59%
-
NP to SH 31,475 27,594 22,006 27,904 24,508 28,968 29,624 4.11%
-
Tax Rate 21.74% 23.13% 23.91% 23.34% 26.42% 25.69% 28.82% -
Total Cost 206,697 209,147 208,395 202,655 204,985 193,552 194,148 4.25%
-
Net Worth 282,806 274,836 264,907 260,054 263,817 258,246 252,669 7.79%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 10,779 10,779 10,779 10,779 8,654 8,654 8,654 15.74%
Div Payout % 34.25% 39.06% 48.98% 38.63% 35.31% 29.88% 29.22% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 282,806 274,836 264,907 260,054 263,817 258,246 252,669 7.79%
NOSH 134,669 134,723 134,470 134,743 134,600 134,503 134,398 0.13%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 13.26% 11.78% 9.79% 12.32% 10.85% 13.18% 13.37% -
ROE 11.13% 10.04% 8.31% 10.73% 9.29% 11.22% 11.72% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 176.95 175.96 171.79 171.54 170.82 165.74 166.76 4.02%
EPS 23.37 20.48 16.36 20.71 18.21 21.54 22.04 3.97%
DPS 8.00 8.00 8.00 8.00 6.50 6.50 6.50 14.83%
NAPS 2.10 2.04 1.97 1.93 1.96 1.92 1.88 7.64%
Adjusted Per Share Value based on latest NOSH - 134,743
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 168.00 167.13 162.86 162.95 162.09 157.16 158.00 4.17%
EPS 22.19 19.45 15.51 19.67 17.28 20.42 20.88 4.13%
DPS 7.60 7.60 7.60 7.60 6.10 6.10 6.10 15.77%
NAPS 1.9938 1.9376 1.8676 1.8334 1.8599 1.8206 1.7813 7.79%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.32 1.91 2.24 2.21 2.40 2.48 2.32 -
P/RPS 1.31 1.09 1.30 1.29 1.41 1.50 1.39 -3.87%
P/EPS 9.93 9.33 13.69 10.67 13.18 11.52 10.53 -3.83%
EY 10.07 10.72 7.31 9.37 7.59 8.68 9.50 3.95%
DY 3.45 4.19 3.57 3.62 2.71 2.62 2.80 14.91%
P/NAPS 1.10 0.94 1.14 1.15 1.22 1.29 1.23 -7.17%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 23/05/17 22/02/17 15/11/16 15/08/16 27/05/16 26/02/16 24/11/15 -
Price 2.30 2.09 2.10 2.14 2.31 2.61 2.48 -
P/RPS 1.30 1.19 1.22 1.25 1.35 1.57 1.49 -8.68%
P/EPS 9.84 10.20 12.83 10.33 12.69 12.12 11.25 -8.53%
EY 10.16 9.80 7.79 9.68 7.88 8.25 8.89 9.30%
DY 3.48 3.83 3.81 3.74 2.81 2.49 2.62 20.81%
P/NAPS 1.10 1.02 1.07 1.11 1.18 1.36 1.32 -11.43%

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