[YSPSAH] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
12-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 11.88%
YoY- -3.69%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 192,966 193,476 190,827 188,519 187,432 186,117 180,610 4.52%
PBT 21,153 23,905 22,019 20,370 19,703 20,595 20,151 3.29%
Tax -5,929 -6,209 -5,371 -5,356 -6,365 -6,300 -6,580 -6.72%
NP 15,224 17,696 16,648 15,014 13,338 14,295 13,571 7.98%
-
NP to SH 14,658 17,208 16,191 14,719 13,156 14,184 13,628 4.99%
-
Tax Rate 28.03% 25.97% 24.39% 26.29% 32.30% 30.59% 32.65% -
Total Cost 177,742 175,780 174,179 173,505 174,094 171,822 167,039 4.23%
-
Net Worth 224,933 231,504 226,222 222,328 218,293 223,228 218,666 1.90%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 8,702 - - - - - - -
Div Payout % 59.37% - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 224,933 231,504 226,222 222,328 218,293 223,228 218,666 1.90%
NOSH 133,888 133,048 133,071 133,130 133,106 132,874 133,333 0.27%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.89% 9.15% 8.72% 7.96% 7.12% 7.68% 7.51% -
ROE 6.52% 7.43% 7.16% 6.62% 6.03% 6.35% 6.23% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 144.12 145.42 143.40 141.60 140.81 140.07 135.46 4.22%
EPS 10.95 12.93 12.17 11.06 9.88 10.67 10.22 4.72%
DPS 6.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.74 1.70 1.67 1.64 1.68 1.64 1.62%
Adjusted Per Share Value based on latest NOSH - 133,130
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 136.04 136.40 134.53 132.90 132.14 131.21 127.33 4.52%
EPS 10.33 12.13 11.41 10.38 9.27 10.00 9.61 4.94%
DPS 6.14 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5858 1.6321 1.5949 1.5674 1.539 1.5738 1.5416 1.90%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.70 1.41 1.34 1.26 1.29 1.02 1.04 -
P/RPS 1.18 0.97 0.93 0.89 0.92 0.73 0.77 33.02%
P/EPS 15.53 10.90 11.01 11.40 13.05 9.56 10.18 32.62%
EY 6.44 9.17 9.08 8.77 7.66 10.47 9.83 -24.62%
DY 3.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.81 0.79 0.75 0.79 0.61 0.63 37.09%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 20/05/14 26/02/14 12/11/13 20/08/13 16/05/13 27/02/13 -
Price 1.68 1.70 1.36 1.30 1.38 1.10 1.04 -
P/RPS 1.17 1.17 0.95 0.92 0.98 0.79 0.77 32.27%
P/EPS 15.35 13.14 11.18 11.76 13.96 10.30 10.18 31.59%
EY 6.52 7.61 8.95 8.50 7.16 9.70 9.83 -24.00%
DY 3.87 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.98 0.80 0.78 0.84 0.65 0.63 36.18%

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