[YSPSAH] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -7.59%
YoY- -7.97%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 214,623 210,103 202,226 196,149 192,966 193,476 190,827 8.17%
PBT 33,619 30,493 25,230 20,793 21,153 23,905 22,019 32.69%
Tax -10,387 -9,617 -8,139 -6,729 -5,929 -6,209 -5,371 55.41%
NP 23,232 20,876 17,091 14,064 15,224 17,696 16,648 24.95%
-
NP to SH 22,841 20,383 16,492 13,546 14,658 17,208 16,191 25.86%
-
Tax Rate 30.90% 31.54% 32.26% 32.36% 28.03% 25.97% 24.39% -
Total Cost 191,391 189,227 185,135 182,085 177,742 175,780 174,179 6.50%
-
Net Worth 239,673 244,966 235,708 227,132 224,933 231,504 226,222 3.93%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 8,654 8,702 8,702 8,702 8,702 - - -
Div Payout % 37.89% 42.70% 52.77% 64.25% 59.37% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 239,673 244,966 235,708 227,132 224,933 231,504 226,222 3.93%
NOSH 133,151 133,133 133,168 132,826 133,888 133,048 133,071 0.04%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 10.82% 9.94% 8.45% 7.17% 7.89% 9.15% 8.72% -
ROE 9.53% 8.32% 7.00% 5.96% 6.52% 7.43% 7.16% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 161.19 157.81 151.86 147.67 144.12 145.42 143.40 8.13%
EPS 17.15 15.31 12.38 10.20 10.95 12.93 12.17 25.77%
DPS 6.50 6.50 6.50 6.50 6.50 0.00 0.00 -
NAPS 1.80 1.84 1.77 1.71 1.68 1.74 1.70 3.89%
Adjusted Per Share Value based on latest NOSH - 132,826
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 151.31 148.12 142.57 138.28 136.04 136.40 134.53 8.17%
EPS 16.10 14.37 11.63 9.55 10.33 12.13 11.41 25.88%
DPS 6.10 6.14 6.14 6.14 6.14 0.00 0.00 -
NAPS 1.6897 1.727 1.6617 1.6013 1.5858 1.6321 1.5949 3.93%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.62 1.60 1.30 1.55 1.70 1.41 1.34 -
P/RPS 1.63 1.01 0.86 1.05 1.18 0.97 0.93 45.51%
P/EPS 15.27 10.45 10.50 15.20 15.53 10.90 11.01 24.44%
EY 6.55 9.57 9.53 6.58 6.44 9.17 9.08 -19.61%
DY 2.48 4.06 5.00 4.19 3.82 0.00 0.00 -
P/NAPS 1.46 0.87 0.73 0.91 1.01 0.81 0.79 50.76%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 18/08/15 14/05/15 27/02/15 27/11/14 29/08/14 20/05/14 26/02/14 -
Price 2.33 1.61 1.50 1.42 1.68 1.70 1.36 -
P/RPS 1.45 1.02 0.99 0.96 1.17 1.17 0.95 32.66%
P/EPS 13.58 10.52 12.11 13.92 15.35 13.14 11.18 13.88%
EY 7.36 9.51 8.26 7.18 6.52 7.61 8.95 -12.25%
DY 2.79 4.04 4.33 4.58 3.87 0.00 0.00 -
P/NAPS 1.29 0.88 0.85 0.83 1.00 0.98 0.80 37.63%

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