[YSPSAH] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
14-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 23.59%
YoY- 18.45%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 222,925 224,121 214,623 210,103 202,226 196,149 192,966 10.07%
PBT 39,527 42,109 33,619 30,493 25,230 20,793 21,153 51.53%
Tax -10,154 -12,136 -10,387 -9,617 -8,139 -6,729 -5,929 43.00%
NP 29,373 29,973 23,232 20,876 17,091 14,064 15,224 54.79%
-
NP to SH 28,968 29,624 22,841 20,383 16,492 13,546 14,658 57.28%
-
Tax Rate 25.69% 28.82% 30.90% 31.54% 32.26% 32.36% 28.03% -
Total Cost 193,552 194,148 191,391 189,227 185,135 182,085 177,742 5.82%
-
Net Worth 258,246 252,669 239,673 244,966 235,708 227,132 224,933 9.61%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 8,654 8,654 8,654 8,702 8,702 8,702 8,702 -0.36%
Div Payout % 29.88% 29.22% 37.89% 42.70% 52.77% 64.25% 59.37% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 258,246 252,669 239,673 244,966 235,708 227,132 224,933 9.61%
NOSH 134,503 134,398 133,151 133,133 133,168 132,826 133,888 0.30%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 13.18% 13.37% 10.82% 9.94% 8.45% 7.17% 7.89% -
ROE 11.22% 11.72% 9.53% 8.32% 7.00% 5.96% 6.52% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 165.74 166.76 161.19 157.81 151.86 147.67 144.12 9.73%
EPS 21.54 22.04 17.15 15.31 12.38 10.20 10.95 56.80%
DPS 6.50 6.50 6.50 6.50 6.50 6.50 6.50 0.00%
NAPS 1.92 1.88 1.80 1.84 1.77 1.71 1.68 9.28%
Adjusted Per Share Value based on latest NOSH - 133,133
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 157.16 158.00 151.31 148.12 142.57 138.28 136.04 10.07%
EPS 20.42 20.88 16.10 14.37 11.63 9.55 10.33 57.31%
DPS 6.10 6.10 6.10 6.14 6.14 6.14 6.14 -0.43%
NAPS 1.8206 1.7813 1.6897 1.727 1.6617 1.6013 1.5858 9.61%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.48 2.32 2.62 1.60 1.30 1.55 1.70 -
P/RPS 1.50 1.39 1.63 1.01 0.86 1.05 1.18 17.29%
P/EPS 11.52 10.53 15.27 10.45 10.50 15.20 15.53 -18.01%
EY 8.68 9.50 6.55 9.57 9.53 6.58 6.44 21.95%
DY 2.62 2.80 2.48 4.06 5.00 4.19 3.82 -22.17%
P/NAPS 1.29 1.23 1.46 0.87 0.73 0.91 1.01 17.66%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 24/11/15 18/08/15 14/05/15 27/02/15 27/11/14 29/08/14 -
Price 2.61 2.48 2.33 1.61 1.50 1.42 1.68 -
P/RPS 1.57 1.49 1.45 1.02 0.99 0.96 1.17 21.59%
P/EPS 12.12 11.25 13.58 10.52 12.11 13.92 15.35 -14.53%
EY 8.25 8.89 7.36 9.51 8.26 7.18 6.52 16.93%
DY 2.49 2.62 2.79 4.04 4.33 4.58 3.87 -25.41%
P/NAPS 1.36 1.32 1.29 0.88 0.85 0.83 1.00 22.68%

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