[YSPSAH] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 29.7%
YoY- 118.69%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 231,136 229,920 222,925 224,121 214,623 210,103 202,226 9.32%
PBT 37,154 33,890 39,527 42,109 33,619 30,493 25,230 29.46%
Tax -8,673 -8,955 -10,154 -12,136 -10,387 -9,617 -8,139 4.33%
NP 28,481 24,935 29,373 29,973 23,232 20,876 17,091 40.60%
-
NP to SH 27,904 24,508 28,968 29,624 22,841 20,383 16,492 42.03%
-
Tax Rate 23.34% 26.42% 25.69% 28.82% 30.90% 31.54% 32.26% -
Total Cost 202,655 204,985 193,552 194,148 191,391 189,227 185,135 6.21%
-
Net Worth 260,054 263,817 258,246 252,669 239,673 244,966 235,708 6.77%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 10,779 8,654 8,654 8,654 8,654 8,702 8,702 15.35%
Div Payout % 38.63% 35.31% 29.88% 29.22% 37.89% 42.70% 52.77% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 260,054 263,817 258,246 252,669 239,673 244,966 235,708 6.77%
NOSH 134,743 134,600 134,503 134,398 133,151 133,133 133,168 0.78%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 12.32% 10.85% 13.18% 13.37% 10.82% 9.94% 8.45% -
ROE 10.73% 9.29% 11.22% 11.72% 9.53% 8.32% 7.00% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 171.54 170.82 165.74 166.76 161.19 157.81 151.86 8.47%
EPS 20.71 18.21 21.54 22.04 17.15 15.31 12.38 40.96%
DPS 8.00 6.50 6.50 6.50 6.50 6.50 6.50 14.86%
NAPS 1.93 1.96 1.92 1.88 1.80 1.84 1.77 5.94%
Adjusted Per Share Value based on latest NOSH - 134,398
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 162.95 162.09 157.16 158.00 151.31 148.12 142.57 9.32%
EPS 19.67 17.28 20.42 20.88 16.10 14.37 11.63 42.00%
DPS 7.60 6.10 6.10 6.10 6.10 6.14 6.14 15.29%
NAPS 1.8334 1.8599 1.8206 1.7813 1.6897 1.727 1.6617 6.78%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.21 2.40 2.48 2.32 2.62 1.60 1.30 -
P/RPS 1.29 1.41 1.50 1.39 1.63 1.01 0.86 31.06%
P/EPS 10.67 13.18 11.52 10.53 15.27 10.45 10.50 1.07%
EY 9.37 7.59 8.68 9.50 6.55 9.57 9.53 -1.12%
DY 3.62 2.71 2.62 2.80 2.48 4.06 5.00 -19.38%
P/NAPS 1.15 1.22 1.29 1.23 1.46 0.87 0.73 35.42%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 15/08/16 27/05/16 26/02/16 24/11/15 18/08/15 14/05/15 27/02/15 -
Price 2.14 2.31 2.61 2.48 2.33 1.61 1.50 -
P/RPS 1.25 1.35 1.57 1.49 1.45 1.02 0.99 16.83%
P/EPS 10.33 12.69 12.12 11.25 13.58 10.52 12.11 -10.06%
EY 9.68 7.88 8.25 8.89 7.36 9.51 8.26 11.16%
DY 3.74 2.81 2.49 2.62 2.79 4.04 4.33 -9.31%
P/NAPS 1.11 1.18 1.36 1.32 1.29 0.88 0.85 19.49%

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