[YSPSAH] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -1.6%
YoY- -21.83%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 258,052 236,461 225,680 196,486 189,390 178,845 152,716 9.12%
PBT 28,828 29,768 42,842 20,337 21,972 21,680 17,917 8.24%
Tax -8,856 -8,405 -12,470 -7,141 -5,330 -6,962 -2,745 21.53%
NP 19,972 21,362 30,372 13,196 16,641 14,717 15,172 4.68%
-
NP to SH 20,348 20,858 30,141 12,632 16,158 14,704 14,833 5.40%
-
Tax Rate 30.72% 28.24% 29.11% 35.11% 24.26% 32.11% 15.32% -
Total Cost 238,080 215,098 195,308 183,290 172,749 164,128 137,544 9.56%
-
Net Worth 280,553 265,221 251,177 227,535 222,159 215,504 168,430 8.86%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 15,360 14,360 11,579 11,532 - - - -
Div Payout % 75.49% 68.85% 38.42% 91.29% - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 280,553 265,221 251,177 227,535 222,159 215,504 168,430 8.86%
NOSH 135,532 134,629 133,605 133,061 133,029 133,027 107,280 3.96%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 7.74% 9.03% 13.46% 6.72% 8.79% 8.23% 9.93% -
ROE 7.25% 7.86% 12.00% 5.55% 7.27% 6.82% 8.81% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 190.40 175.64 168.92 147.67 142.37 134.44 142.35 4.96%
EPS 15.01 15.49 22.56 9.49 12.15 11.05 13.83 1.37%
DPS 11.33 10.67 8.67 8.67 0.00 0.00 0.00 -
NAPS 2.07 1.97 1.88 1.71 1.67 1.62 1.57 4.71%
Adjusted Per Share Value based on latest NOSH - 132,826
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 181.93 166.70 159.10 138.52 133.52 126.09 107.66 9.12%
EPS 14.35 14.71 21.25 8.91 11.39 10.37 10.46 5.40%
DPS 10.83 10.12 8.16 8.13 0.00 0.00 0.00 -
NAPS 1.9779 1.8698 1.7708 1.6041 1.5662 1.5193 1.1874 8.86%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.99 2.24 2.32 1.55 1.26 1.06 0.94 -
P/RPS 1.57 1.28 1.37 1.05 0.89 0.79 0.66 15.52%
P/EPS 19.92 14.46 10.28 16.33 10.37 9.59 6.80 19.59%
EY 5.02 6.92 9.72 6.12 9.64 10.43 14.71 -16.39%
DY 3.79 4.76 3.74 5.59 0.00 0.00 0.00 -
P/NAPS 1.44 1.14 1.23 0.91 0.75 0.65 0.60 15.69%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 16/11/17 15/11/16 24/11/15 27/11/14 12/11/13 14/11/12 30/11/11 -
Price 2.86 2.10 2.48 1.42 1.30 1.08 0.95 -
P/RPS 1.50 1.20 1.47 0.96 0.91 0.80 0.67 14.36%
P/EPS 19.05 13.55 10.99 14.96 10.70 9.77 6.87 18.51%
EY 5.25 7.38 9.10 6.69 9.34 10.23 14.55 -15.61%
DY 3.96 5.08 3.49 6.10 0.00 0.00 0.00 -
P/NAPS 1.38 1.07 1.32 0.83 0.78 0.67 0.61 14.56%

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