[YSPSAH] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
21-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 12.12%
YoY- 5.21%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 293,651 291,904 288,759 280,735 273,553 265,610 261,556 8.04%
PBT 33,800 39,213 42,304 40,985 37,192 28,104 29,688 9.05%
Tax -9,650 -10,867 -12,171 -12,456 -11,786 -10,081 -9,624 0.18%
NP 24,150 28,346 30,133 28,529 25,406 18,023 20,064 13.19%
-
NP to SH 24,458 28,455 30,350 28,628 25,533 18,344 20,382 12.96%
-
Tax Rate 28.55% 27.71% 28.77% 30.39% 31.69% 35.87% 32.42% -
Total Cost 269,501 263,558 258,626 252,206 248,147 247,587 241,492 7.61%
-
Net Worth 314,056 318,156 315,262 306,437 298,236 297,511 289,871 5.50%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 11,811 9,620 9,620 9,620 9,620 11,496 11,496 1.82%
Div Payout % 48.29% 33.81% 31.70% 33.61% 37.68% 62.67% 56.41% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 314,056 318,156 315,262 306,437 298,236 297,511 289,871 5.50%
NOSH 139,581 138,404 138,301 138,220 137,977 137,047 136,746 1.38%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 8.22% 9.71% 10.44% 10.16% 9.29% 6.79% 7.67% -
ROE 7.79% 8.94% 9.63% 9.34% 8.56% 6.17% 7.03% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 211.32 211.02 208.83 203.38 199.04 193.73 191.29 6.88%
EPS 17.60 20.57 21.95 20.74 18.58 13.38 14.91 11.72%
DPS 8.50 7.00 7.00 7.00 7.00 8.50 8.50 0.00%
NAPS 2.26 2.30 2.28 2.22 2.17 2.17 2.12 4.36%
Adjusted Per Share Value based on latest NOSH - 138,220
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 207.02 205.79 203.57 197.92 192.85 187.25 184.40 8.04%
EPS 17.24 20.06 21.40 20.18 18.00 12.93 14.37 12.94%
DPS 8.33 6.78 6.78 6.78 6.78 8.11 8.11 1.80%
NAPS 2.2141 2.243 2.2226 2.1604 2.1025 2.0974 2.0436 5.50%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.46 2.85 2.75 3.25 2.55 2.50 2.69 -
P/RPS 1.16 1.35 1.32 1.60 1.28 1.29 1.41 -12.23%
P/EPS 13.98 13.85 12.53 15.67 13.73 18.68 18.05 -15.70%
EY 7.15 7.22 7.98 6.38 7.29 5.35 5.54 18.59%
DY 3.46 2.46 2.55 2.15 2.75 3.40 3.16 6.25%
P/NAPS 1.09 1.24 1.21 1.46 1.18 1.15 1.27 -9.71%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 28/05/19 26/02/19 21/11/18 13/08/18 25/05/18 28/02/18 -
Price 2.30 2.49 2.88 3.01 2.80 2.50 2.52 -
P/RPS 1.09 1.18 1.38 1.48 1.41 1.29 1.32 -12.01%
P/EPS 13.07 12.10 13.12 14.51 15.07 18.68 16.91 -15.81%
EY 7.65 8.26 7.62 6.89 6.64 5.35 5.92 18.69%
DY 3.70 2.81 2.43 2.33 2.50 3.40 3.37 6.44%
P/NAPS 1.02 1.08 1.26 1.36 1.29 1.15 1.19 -9.79%

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