[YSPSAH] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 6.28%
YoY- 21.32%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 202,226 196,149 192,966 193,476 190,827 188,519 187,432 5.18%
PBT 25,230 20,793 21,153 23,905 22,019 20,370 19,703 17.86%
Tax -8,139 -6,729 -5,929 -6,209 -5,371 -5,356 -6,365 17.75%
NP 17,091 14,064 15,224 17,696 16,648 15,014 13,338 17.92%
-
NP to SH 16,492 13,546 14,658 17,208 16,191 14,719 13,156 16.21%
-
Tax Rate 32.26% 32.36% 28.03% 25.97% 24.39% 26.29% 32.30% -
Total Cost 185,135 182,085 177,742 175,780 174,179 173,505 174,094 4.17%
-
Net Worth 235,708 227,132 224,933 231,504 226,222 222,328 218,293 5.23%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 8,702 8,702 8,702 - - - - -
Div Payout % 52.77% 64.25% 59.37% - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 235,708 227,132 224,933 231,504 226,222 222,328 218,293 5.23%
NOSH 133,168 132,826 133,888 133,048 133,071 133,130 133,106 0.03%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 8.45% 7.17% 7.89% 9.15% 8.72% 7.96% 7.12% -
ROE 7.00% 5.96% 6.52% 7.43% 7.16% 6.62% 6.03% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 151.86 147.67 144.12 145.42 143.40 141.60 140.81 5.15%
EPS 12.38 10.20 10.95 12.93 12.17 11.06 9.88 16.17%
DPS 6.50 6.50 6.50 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.71 1.68 1.74 1.70 1.67 1.64 5.20%
Adjusted Per Share Value based on latest NOSH - 133,048
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 142.57 138.28 136.04 136.40 134.53 132.90 132.14 5.18%
EPS 11.63 9.55 10.33 12.13 11.41 10.38 9.27 16.27%
DPS 6.14 6.14 6.14 0.00 0.00 0.00 0.00 -
NAPS 1.6617 1.6013 1.5858 1.6321 1.5949 1.5674 1.539 5.23%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.30 1.55 1.70 1.41 1.34 1.26 1.29 -
P/RPS 0.86 1.05 1.18 0.97 0.93 0.89 0.92 -4.38%
P/EPS 10.50 15.20 15.53 10.90 11.01 11.40 13.05 -13.45%
EY 9.53 6.58 6.44 9.17 9.08 8.77 7.66 15.62%
DY 5.00 4.19 3.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.91 1.01 0.81 0.79 0.75 0.79 -5.11%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 29/08/14 20/05/14 26/02/14 12/11/13 20/08/13 -
Price 1.50 1.42 1.68 1.70 1.36 1.30 1.38 -
P/RPS 0.99 0.96 1.17 1.17 0.95 0.92 0.98 0.67%
P/EPS 12.11 13.92 15.35 13.14 11.18 11.76 13.96 -9.01%
EY 8.26 7.18 6.52 7.61 8.95 8.50 7.16 9.96%
DY 4.33 4.58 3.87 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.83 1.00 0.98 0.80 0.78 0.84 0.78%

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