[YSPSAH] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
16-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -2.2%
YoY- 23.65%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 273,553 265,610 261,556 253,258 246,359 238,300 237,065 10.04%
PBT 37,192 28,104 29,688 35,612 36,288 40,382 36,317 1.60%
Tax -11,786 -10,081 -9,624 -8,737 -8,669 -8,779 -8,399 25.41%
NP 25,406 18,023 20,064 26,875 27,619 31,603 27,918 -6.10%
-
NP to SH 25,533 18,344 20,382 27,211 27,822 31,475 27,594 -5.05%
-
Tax Rate 31.69% 35.87% 32.42% 24.53% 23.89% 21.74% 23.13% -
Total Cost 248,147 247,587 241,492 226,383 218,740 206,697 209,147 12.10%
-
Net Worth 298,236 297,511 289,871 282,419 275,923 282,806 274,836 5.61%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 9,620 11,496 11,496 11,496 11,496 10,779 10,779 -7.32%
Div Payout % 37.68% 62.67% 56.41% 42.25% 41.32% 34.25% 39.06% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 298,236 297,511 289,871 282,419 275,923 282,806 274,836 5.61%
NOSH 137,977 137,047 136,746 136,434 135,256 134,669 134,723 1.60%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 9.29% 6.79% 7.67% 10.61% 11.21% 13.26% 11.78% -
ROE 8.56% 6.17% 7.03% 9.63% 10.08% 11.13% 10.04% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 199.04 193.73 191.29 185.63 182.14 176.95 175.96 8.58%
EPS 18.58 13.38 14.91 19.94 20.57 23.37 20.48 -6.30%
DPS 7.00 8.50 8.50 8.50 8.50 8.00 8.00 -8.53%
NAPS 2.17 2.17 2.12 2.07 2.04 2.10 2.04 4.21%
Adjusted Per Share Value based on latest NOSH - 136,434
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 192.85 187.25 184.40 178.55 173.68 168.00 167.13 10.04%
EPS 18.00 12.93 14.37 19.18 19.61 22.19 19.45 -5.04%
DPS 6.78 8.11 8.11 8.11 8.11 7.60 7.60 -7.34%
NAPS 2.1025 2.0974 2.0436 1.991 1.9452 1.9938 1.9376 5.61%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.55 2.50 2.69 2.99 2.92 2.32 1.91 -
P/RPS 1.28 1.29 1.41 1.61 1.60 1.31 1.09 11.33%
P/EPS 13.73 18.68 18.05 14.99 14.20 9.93 9.33 29.46%
EY 7.29 5.35 5.54 6.67 7.04 10.07 10.72 -22.72%
DY 2.75 3.40 3.16 2.84 2.91 3.45 4.19 -24.53%
P/NAPS 1.18 1.15 1.27 1.44 1.43 1.10 0.94 16.41%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 13/08/18 25/05/18 28/02/18 16/11/17 29/08/17 23/05/17 22/02/17 -
Price 2.80 2.50 2.52 2.86 2.87 2.30 2.09 -
P/RPS 1.41 1.29 1.32 1.54 1.58 1.30 1.19 12.00%
P/EPS 15.07 18.68 16.91 14.34 13.95 9.84 10.20 29.81%
EY 6.64 5.35 5.92 6.97 7.17 10.16 9.80 -22.91%
DY 2.50 3.40 3.37 2.97 2.96 3.48 3.83 -24.81%
P/NAPS 1.29 1.15 1.19 1.38 1.41 1.10 1.02 16.99%

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