[YSPSAH] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -10.0%
YoY- -41.72%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 288,759 280,735 273,553 265,610 261,556 253,258 246,359 11.13%
PBT 42,304 40,985 37,192 28,104 29,688 35,612 36,288 10.73%
Tax -12,171 -12,456 -11,786 -10,081 -9,624 -8,737 -8,669 25.30%
NP 30,133 28,529 25,406 18,023 20,064 26,875 27,619 5.96%
-
NP to SH 30,350 28,628 25,533 18,344 20,382 27,211 27,822 5.95%
-
Tax Rate 28.77% 30.39% 31.69% 35.87% 32.42% 24.53% 23.89% -
Total Cost 258,626 252,206 248,147 247,587 241,492 226,383 218,740 11.77%
-
Net Worth 315,262 306,437 298,236 297,511 289,871 282,419 275,923 9.26%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 9,620 9,620 9,620 11,496 11,496 11,496 11,496 -11.16%
Div Payout % 31.70% 33.61% 37.68% 62.67% 56.41% 42.25% 41.32% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 315,262 306,437 298,236 297,511 289,871 282,419 275,923 9.26%
NOSH 138,301 138,220 137,977 137,047 136,746 136,434 135,256 1.49%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 10.44% 10.16% 9.29% 6.79% 7.67% 10.61% 11.21% -
ROE 9.63% 9.34% 8.56% 6.17% 7.03% 9.63% 10.08% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 208.83 203.38 199.04 193.73 191.29 185.63 182.14 9.51%
EPS 21.95 20.74 18.58 13.38 14.91 19.94 20.57 4.41%
DPS 7.00 7.00 7.00 8.50 8.50 8.50 8.50 -12.10%
NAPS 2.28 2.22 2.17 2.17 2.12 2.07 2.04 7.67%
Adjusted Per Share Value based on latest NOSH - 137,047
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 203.57 197.92 192.85 187.25 184.40 178.55 173.68 11.13%
EPS 21.40 20.18 18.00 12.93 14.37 19.18 19.61 5.97%
DPS 6.78 6.78 6.78 8.11 8.11 8.11 8.11 -11.22%
NAPS 2.2226 2.1604 2.1025 2.0974 2.0436 1.991 1.9452 9.26%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.75 3.25 2.55 2.50 2.69 2.99 2.92 -
P/RPS 1.32 1.60 1.28 1.29 1.41 1.61 1.60 -12.00%
P/EPS 12.53 15.67 13.73 18.68 18.05 14.99 14.20 -7.98%
EY 7.98 6.38 7.29 5.35 5.54 6.67 7.04 8.68%
DY 2.55 2.15 2.75 3.40 3.16 2.84 2.91 -8.40%
P/NAPS 1.21 1.46 1.18 1.15 1.27 1.44 1.43 -10.51%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 21/11/18 13/08/18 25/05/18 28/02/18 16/11/17 29/08/17 -
Price 2.88 3.01 2.80 2.50 2.52 2.86 2.87 -
P/RPS 1.38 1.48 1.41 1.29 1.32 1.54 1.58 -8.60%
P/EPS 13.12 14.51 15.07 18.68 16.91 14.34 13.95 -3.99%
EY 7.62 6.89 6.64 5.35 5.92 6.97 7.17 4.12%
DY 2.43 2.33 2.50 3.40 3.37 2.97 2.96 -12.29%
P/NAPS 1.26 1.36 1.29 1.15 1.19 1.38 1.41 -7.20%

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