[YSPSAH] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
18-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -31.69%
YoY- 98.91%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 278,886 254,892 236,304 219,882 195,088 190,810 177,166 7.85%
PBT 47,482 32,474 32,532 37,278 20,500 22,232 23,128 12.73%
Tax -13,438 -9,114 -8,574 -11,536 -7,040 -5,924 -6,354 13.28%
NP 34,044 23,360 23,958 25,742 13,460 16,308 16,774 12.51%
-
NP to SH 34,166 23,864 23,408 25,536 12,838 15,904 16,848 12.49%
-
Tax Rate 28.30% 28.07% 26.36% 30.95% 34.34% 26.65% 27.47% -
Total Cost 244,842 231,532 212,346 194,140 181,628 174,502 160,392 7.30%
-
Net Worth 298,236 275,042 259,939 239,649 223,732 218,081 214,259 5.66%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 19,241 22,920 21,549 17,308 17,312 - - -
Div Payout % 56.32% 96.05% 92.06% 67.78% 134.85% - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 298,236 275,042 259,939 239,649 223,732 218,081 214,259 5.66%
NOSH 137,977 134,824 134,683 133,138 133,174 132,976 133,080 0.60%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 12.21% 9.16% 10.14% 11.71% 6.90% 8.55% 9.47% -
ROE 11.46% 8.68% 9.01% 10.66% 5.74% 7.29% 7.86% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 202.92 189.05 175.45 165.15 146.49 143.49 133.13 7.27%
EPS 24.92 17.70 17.38 19.18 9.64 11.96 12.66 11.94%
DPS 14.00 17.00 16.00 13.00 13.00 0.00 0.00 -
NAPS 2.17 2.04 1.93 1.80 1.68 1.64 1.61 5.09%
Adjusted Per Share Value based on latest NOSH - 133,151
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 196.61 179.70 166.59 155.02 137.54 134.52 124.90 7.85%
EPS 24.09 16.82 16.50 18.00 9.05 11.21 11.88 12.49%
DPS 13.56 16.16 15.19 12.20 12.21 0.00 0.00 -
NAPS 2.1025 1.939 1.8326 1.6895 1.5773 1.5375 1.5105 5.66%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.55 2.92 2.21 2.62 1.70 1.29 1.09 -
P/RPS 1.26 1.54 1.26 1.59 1.16 0.90 0.82 7.41%
P/EPS 10.26 16.50 12.72 13.66 17.63 10.79 8.61 2.96%
EY 9.75 6.06 7.86 7.32 5.67 9.27 11.61 -2.86%
DY 5.49 5.82 7.24 4.96 7.65 0.00 0.00 -
P/NAPS 1.18 1.43 1.15 1.46 1.01 0.79 0.68 9.61%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 13/08/18 29/08/17 15/08/16 18/08/15 29/08/14 20/08/13 15/08/12 -
Price 2.80 2.87 2.14 2.33 1.68 1.38 1.03 -
P/RPS 1.38 1.52 1.22 1.41 1.15 0.96 0.77 10.20%
P/EPS 11.26 16.21 12.31 12.15 17.43 11.54 8.14 5.55%
EY 8.88 6.17 8.12 8.23 5.74 8.67 12.29 -5.26%
DY 5.00 5.92 7.48 5.58 7.74 0.00 0.00 -
P/NAPS 1.29 1.41 1.11 1.29 1.00 0.84 0.64 12.38%

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