[YSPSAH] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
12-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 1.6%
YoY- 9.89%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 236,461 225,680 196,486 189,390 178,845 152,716 132,722 10.09%
PBT 29,768 42,842 20,337 21,972 21,680 17,917 15,504 11.47%
Tax -8,405 -12,470 -7,141 -5,330 -6,962 -2,745 -4,142 12.50%
NP 21,362 30,372 13,196 16,641 14,717 15,172 11,361 11.08%
-
NP to SH 20,858 30,141 12,632 16,158 14,704 14,833 11,158 10.97%
-
Tax Rate 28.24% 29.11% 35.11% 24.26% 32.11% 15.32% 26.72% -
Total Cost 215,098 195,308 183,290 172,749 164,128 137,544 121,361 9.99%
-
Net Worth 265,221 251,177 227,535 222,159 215,504 168,430 153,355 9.55%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 14,360 11,579 11,532 - - - - -
Div Payout % 68.85% 38.42% 91.29% - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 265,221 251,177 227,535 222,159 215,504 168,430 153,355 9.55%
NOSH 134,629 133,605 133,061 133,029 133,027 107,280 97,678 5.48%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 9.03% 13.46% 6.72% 8.79% 8.23% 9.93% 8.56% -
ROE 7.86% 12.00% 5.55% 7.27% 6.82% 8.81% 7.28% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 175.64 168.92 147.67 142.37 134.44 142.35 135.88 4.36%
EPS 15.49 22.56 9.49 12.15 11.05 13.83 11.19 5.56%
DPS 10.67 8.67 8.67 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.88 1.71 1.67 1.62 1.57 1.57 3.85%
Adjusted Per Share Value based on latest NOSH - 133,130
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 166.70 159.10 138.52 133.52 126.09 107.66 93.57 10.09%
EPS 14.71 21.25 8.91 11.39 10.37 10.46 7.87 10.97%
DPS 10.12 8.16 8.13 0.00 0.00 0.00 0.00 -
NAPS 1.8698 1.7708 1.6041 1.5662 1.5193 1.1874 1.0811 9.55%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.24 2.32 1.55 1.26 1.06 0.94 1.12 -
P/RPS 1.28 1.37 1.05 0.89 0.79 0.66 0.82 7.69%
P/EPS 14.46 10.28 16.33 10.37 9.59 6.80 9.80 6.69%
EY 6.92 9.72 6.12 9.64 10.43 14.71 10.20 -6.25%
DY 4.76 3.74 5.59 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.23 0.91 0.75 0.65 0.60 0.71 8.20%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 15/11/16 24/11/15 27/11/14 12/11/13 14/11/12 30/11/11 22/11/10 -
Price 2.10 2.48 1.42 1.30 1.08 0.95 1.14 -
P/RPS 1.20 1.47 0.96 0.91 0.80 0.67 0.84 6.11%
P/EPS 13.55 10.99 14.96 10.70 9.77 6.87 9.98 5.22%
EY 7.38 9.10 6.69 9.34 10.23 14.55 10.02 -4.96%
DY 5.08 3.49 6.10 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.32 0.83 0.78 0.67 0.61 0.73 6.57%

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