[YSPSAH] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -2.21%
YoY- 75.65%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 231,011 231,136 229,920 222,925 224,121 214,623 210,103 6.51%
PBT 29,721 37,154 33,890 39,527 42,109 33,619 30,493 -1.69%
Tax -7,105 -8,673 -8,955 -10,154 -12,136 -10,387 -9,617 -18.23%
NP 22,616 28,481 24,935 29,373 29,973 23,232 20,876 5.46%
-
NP to SH 22,006 27,904 24,508 28,968 29,624 22,841 20,383 5.22%
-
Tax Rate 23.91% 23.34% 26.42% 25.69% 28.82% 30.90% 31.54% -
Total Cost 208,395 202,655 204,985 193,552 194,148 191,391 189,227 6.62%
-
Net Worth 264,907 260,054 263,817 258,246 252,669 239,673 244,966 5.34%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 10,779 10,779 8,654 8,654 8,654 8,654 8,702 15.29%
Div Payout % 48.98% 38.63% 35.31% 29.88% 29.22% 37.89% 42.70% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 264,907 260,054 263,817 258,246 252,669 239,673 244,966 5.34%
NOSH 134,470 134,743 134,600 134,503 134,398 133,151 133,133 0.66%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 9.79% 12.32% 10.85% 13.18% 13.37% 10.82% 9.94% -
ROE 8.31% 10.73% 9.29% 11.22% 11.72% 9.53% 8.32% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 171.79 171.54 170.82 165.74 166.76 161.19 157.81 5.80%
EPS 16.36 20.71 18.21 21.54 22.04 17.15 15.31 4.50%
DPS 8.00 8.00 6.50 6.50 6.50 6.50 6.50 14.80%
NAPS 1.97 1.93 1.96 1.92 1.88 1.80 1.84 4.64%
Adjusted Per Share Value based on latest NOSH - 134,503
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 162.86 162.95 162.09 157.16 158.00 151.31 148.12 6.51%
EPS 15.51 19.67 17.28 20.42 20.88 16.10 14.37 5.20%
DPS 7.60 7.60 6.10 6.10 6.10 6.10 6.14 15.23%
NAPS 1.8676 1.8334 1.8599 1.8206 1.7813 1.6897 1.727 5.34%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.24 2.21 2.40 2.48 2.32 2.62 1.60 -
P/RPS 1.30 1.29 1.41 1.50 1.39 1.63 1.01 18.27%
P/EPS 13.69 10.67 13.18 11.52 10.53 15.27 10.45 19.66%
EY 7.31 9.37 7.59 8.68 9.50 6.55 9.57 -16.39%
DY 3.57 3.62 2.71 2.62 2.80 2.48 4.06 -8.19%
P/NAPS 1.14 1.15 1.22 1.29 1.23 1.46 0.87 19.68%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 15/11/16 15/08/16 27/05/16 26/02/16 24/11/15 18/08/15 14/05/15 -
Price 2.10 2.14 2.31 2.61 2.48 2.33 1.61 -
P/RPS 1.22 1.25 1.35 1.57 1.49 1.45 1.02 12.64%
P/EPS 12.83 10.33 12.69 12.12 11.25 13.58 10.52 14.10%
EY 7.79 9.68 7.88 8.25 8.89 7.36 9.51 -12.42%
DY 3.81 3.74 2.81 2.49 2.62 2.79 4.04 -3.82%
P/NAPS 1.07 1.11 1.18 1.36 1.32 1.29 0.88 13.87%

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