[YSPSAH] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 21.75%
YoY- 1.86%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 224,121 214,623 210,103 202,226 196,149 192,966 193,476 10.28%
PBT 42,109 33,619 30,493 25,230 20,793 21,153 23,905 45.80%
Tax -12,136 -10,387 -9,617 -8,139 -6,729 -5,929 -6,209 56.26%
NP 29,973 23,232 20,876 17,091 14,064 15,224 17,696 42.04%
-
NP to SH 29,624 22,841 20,383 16,492 13,546 14,658 17,208 43.59%
-
Tax Rate 28.82% 30.90% 31.54% 32.26% 32.36% 28.03% 25.97% -
Total Cost 194,148 191,391 189,227 185,135 182,085 177,742 175,780 6.84%
-
Net Worth 252,669 239,673 244,966 235,708 227,132 224,933 231,504 5.99%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 8,654 8,654 8,702 8,702 8,702 8,702 - -
Div Payout % 29.22% 37.89% 42.70% 52.77% 64.25% 59.37% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 252,669 239,673 244,966 235,708 227,132 224,933 231,504 5.99%
NOSH 134,398 133,151 133,133 133,168 132,826 133,888 133,048 0.67%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 13.37% 10.82% 9.94% 8.45% 7.17% 7.89% 9.15% -
ROE 11.72% 9.53% 8.32% 7.00% 5.96% 6.52% 7.43% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 166.76 161.19 157.81 151.86 147.67 144.12 145.42 9.54%
EPS 22.04 17.15 15.31 12.38 10.20 10.95 12.93 42.64%
DPS 6.50 6.50 6.50 6.50 6.50 6.50 0.00 -
NAPS 1.88 1.80 1.84 1.77 1.71 1.68 1.74 5.28%
Adjusted Per Share Value based on latest NOSH - 133,168
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 158.00 151.31 148.12 142.57 138.28 136.04 136.40 10.28%
EPS 20.88 16.10 14.37 11.63 9.55 10.33 12.13 43.58%
DPS 6.10 6.10 6.14 6.14 6.14 6.14 0.00 -
NAPS 1.7813 1.6897 1.727 1.6617 1.6013 1.5858 1.6321 5.99%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.32 2.62 1.60 1.30 1.55 1.70 1.41 -
P/RPS 1.39 1.63 1.01 0.86 1.05 1.18 0.97 27.07%
P/EPS 10.53 15.27 10.45 10.50 15.20 15.53 10.90 -2.27%
EY 9.50 6.55 9.57 9.53 6.58 6.44 9.17 2.38%
DY 2.80 2.48 4.06 5.00 4.19 3.82 0.00 -
P/NAPS 1.23 1.46 0.87 0.73 0.91 1.01 0.81 32.07%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 18/08/15 14/05/15 27/02/15 27/11/14 29/08/14 20/05/14 -
Price 2.48 2.33 1.61 1.50 1.42 1.68 1.70 -
P/RPS 1.49 1.45 1.02 0.99 0.96 1.17 1.17 17.47%
P/EPS 11.25 13.58 10.52 12.11 13.92 15.35 13.14 -9.82%
EY 8.89 7.36 9.51 8.26 7.18 6.52 7.61 10.90%
DY 2.62 2.79 4.04 4.33 4.58 3.87 0.00 -
P/NAPS 1.32 1.29 0.88 0.85 0.83 1.00 0.98 21.94%

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