[YSPSAH] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 14.06%
YoY- 28.43%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 261,556 253,258 246,359 238,300 237,065 231,011 231,136 8.56%
PBT 29,688 35,612 36,288 40,382 36,317 29,721 37,154 -13.85%
Tax -9,624 -8,737 -8,669 -8,779 -8,399 -7,105 -8,673 7.16%
NP 20,064 26,875 27,619 31,603 27,918 22,616 28,481 -20.77%
-
NP to SH 20,382 27,211 27,822 31,475 27,594 22,006 27,904 -18.84%
-
Tax Rate 32.42% 24.53% 23.89% 21.74% 23.13% 23.91% 23.34% -
Total Cost 241,492 226,383 218,740 206,697 209,147 208,395 202,655 12.36%
-
Net Worth 289,871 282,419 275,923 282,806 274,836 264,907 260,054 7.48%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 11,496 11,496 11,496 10,779 10,779 10,779 10,779 4.37%
Div Payout % 56.41% 42.25% 41.32% 34.25% 39.06% 48.98% 38.63% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 289,871 282,419 275,923 282,806 274,836 264,907 260,054 7.48%
NOSH 136,746 136,434 135,256 134,669 134,723 134,470 134,743 0.98%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 7.67% 10.61% 11.21% 13.26% 11.78% 9.79% 12.32% -
ROE 7.03% 9.63% 10.08% 11.13% 10.04% 8.31% 10.73% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 191.29 185.63 182.14 176.95 175.96 171.79 171.54 7.51%
EPS 14.91 19.94 20.57 23.37 20.48 16.36 20.71 -19.62%
DPS 8.50 8.50 8.50 8.00 8.00 8.00 8.00 4.11%
NAPS 2.12 2.07 2.04 2.10 2.04 1.97 1.93 6.44%
Adjusted Per Share Value based on latest NOSH - 134,669
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 184.40 178.55 173.68 168.00 167.13 162.86 162.95 8.56%
EPS 14.37 19.18 19.61 22.19 19.45 15.51 19.67 -18.83%
DPS 8.11 8.11 8.11 7.60 7.60 7.60 7.60 4.41%
NAPS 2.0436 1.991 1.9452 1.9938 1.9376 1.8676 1.8334 7.48%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.69 2.99 2.92 2.32 1.91 2.24 2.21 -
P/RPS 1.41 1.61 1.60 1.31 1.09 1.30 1.29 6.09%
P/EPS 18.05 14.99 14.20 9.93 9.33 13.69 10.67 41.83%
EY 5.54 6.67 7.04 10.07 10.72 7.31 9.37 -29.48%
DY 3.16 2.84 2.91 3.45 4.19 3.57 3.62 -8.63%
P/NAPS 1.27 1.44 1.43 1.10 0.94 1.14 1.15 6.82%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 16/11/17 29/08/17 23/05/17 22/02/17 15/11/16 15/08/16 -
Price 2.52 2.86 2.87 2.30 2.09 2.10 2.14 -
P/RPS 1.32 1.54 1.58 1.30 1.19 1.22 1.25 3.68%
P/EPS 16.91 14.34 13.95 9.84 10.20 12.83 10.33 38.77%
EY 5.92 6.97 7.17 10.16 9.80 7.79 9.68 -27.88%
DY 3.37 2.97 2.96 3.48 3.83 3.81 3.74 -6.69%
P/NAPS 1.19 1.38 1.41 1.10 1.02 1.07 1.11 4.73%

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