[YSPSAH] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -31.95%
YoY- 1.95%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 296,530 288,670 278,886 254,892 236,304 219,882 195,088 7.22%
PBT 45,540 30,474 47,482 32,474 32,532 37,278 20,500 14.21%
Tax -10,770 -8,396 -13,438 -9,114 -8,574 -11,536 -7,040 7.33%
NP 34,770 22,078 34,044 23,360 23,958 25,742 13,460 17.11%
-
NP to SH 34,990 22,382 34,166 23,864 23,408 25,536 12,838 18.17%
-
Tax Rate 23.65% 27.55% 28.30% 28.07% 26.36% 30.95% 34.34% -
Total Cost 261,760 266,592 244,842 231,532 212,346 194,140 181,628 6.27%
-
Net Worth 333,981 314,056 298,236 275,042 259,939 239,649 223,732 6.89%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 22,358 23,623 19,241 22,920 21,549 17,308 17,312 4.35%
Div Payout % 63.90% 105.55% 56.32% 96.05% 92.06% 67.78% 134.85% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 333,981 314,056 298,236 275,042 259,939 239,649 223,732 6.89%
NOSH 140,172 139,581 137,977 134,824 134,683 133,138 133,174 0.85%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 11.73% 7.65% 12.21% 9.16% 10.14% 11.71% 6.90% -
ROE 10.48% 7.13% 11.46% 8.68% 9.01% 10.66% 5.74% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 212.20 207.73 202.92 189.05 175.45 165.15 146.49 6.36%
EPS 25.06 16.14 24.92 17.70 17.38 19.18 9.64 17.24%
DPS 16.00 17.00 14.00 17.00 16.00 13.00 13.00 3.51%
NAPS 2.39 2.26 2.17 2.04 1.93 1.80 1.68 6.04%
Adjusted Per Share Value based on latest NOSH - 135,256
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 209.05 203.51 196.61 179.70 166.59 155.02 137.54 7.22%
EPS 24.67 15.78 24.09 16.82 16.50 18.00 9.05 18.17%
DPS 15.76 16.65 13.56 16.16 15.19 12.20 12.21 4.34%
NAPS 2.3545 2.2141 2.1025 1.939 1.8326 1.6895 1.5773 6.89%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.31 2.46 2.55 2.92 2.21 2.62 1.70 -
P/RPS 1.09 1.18 1.26 1.54 1.26 1.59 1.16 -1.03%
P/EPS 9.23 15.27 10.26 16.50 12.72 13.66 17.63 -10.21%
EY 10.84 6.55 9.75 6.06 7.86 7.32 5.67 11.39%
DY 6.93 6.91 5.49 5.82 7.24 4.96 7.65 -1.63%
P/NAPS 0.97 1.09 1.18 1.43 1.15 1.46 1.01 -0.67%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/08/20 29/08/19 13/08/18 29/08/17 15/08/16 18/08/15 29/08/14 -
Price 2.54 2.30 2.80 2.87 2.14 2.33 1.68 -
P/RPS 1.20 1.11 1.38 1.52 1.22 1.41 1.15 0.71%
P/EPS 10.14 14.28 11.26 16.21 12.31 12.15 17.43 -8.62%
EY 9.86 7.00 8.88 6.17 8.12 8.23 5.74 9.42%
DY 6.30 7.39 5.00 5.92 7.48 5.58 7.74 -3.36%
P/NAPS 1.06 1.02 1.29 1.41 1.11 1.29 1.00 0.97%

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