[YSPSAH] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
15-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -10.89%
YoY- -30.8%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 291,337 283,624 258,052 236,461 225,680 196,486 189,390 7.43%
PBT 33,432 43,890 28,828 29,768 42,842 20,337 21,972 7.24%
Tax -8,294 -12,632 -8,856 -8,405 -12,470 -7,141 -5,330 7.64%
NP 25,137 31,258 19,972 21,362 30,372 13,196 16,641 7.11%
-
NP to SH 25,633 31,342 20,348 20,858 30,141 12,632 16,158 7.99%
-
Tax Rate 24.81% 28.78% 30.72% 28.24% 29.11% 35.11% 24.26% -
Total Cost 266,200 252,365 238,080 215,098 195,308 183,290 172,749 7.46%
-
Net Worth 326,624 306,437 280,553 265,221 251,177 227,535 222,159 6.63%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 15,819 12,883 15,360 14,360 11,579 11,532 - -
Div Payout % 61.71% 41.10% 75.49% 68.85% 38.42% 91.29% - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 326,624 306,437 280,553 265,221 251,177 227,535 222,159 6.63%
NOSH 139,581 138,220 135,532 134,629 133,605 133,061 133,029 0.80%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 8.63% 11.02% 7.74% 9.03% 13.46% 6.72% 8.79% -
ROE 7.85% 10.23% 7.25% 7.86% 12.00% 5.55% 7.27% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 208.72 205.47 190.40 175.64 168.92 147.67 142.37 6.58%
EPS 18.44 22.80 15.01 15.49 22.56 9.49 12.15 7.19%
DPS 11.33 9.33 11.33 10.67 8.67 8.67 0.00 -
NAPS 2.34 2.22 2.07 1.97 1.88 1.71 1.67 5.78%
Adjusted Per Share Value based on latest NOSH - 134,470
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 205.39 199.95 181.93 166.70 159.10 138.52 133.52 7.43%
EPS 18.07 22.10 14.35 14.71 21.25 8.91 11.39 7.99%
DPS 11.15 9.08 10.83 10.12 8.16 8.13 0.00 -
NAPS 2.3027 2.1604 1.9779 1.8698 1.7708 1.6041 1.5662 6.63%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 2.32 3.25 2.99 2.24 2.32 1.55 1.26 -
P/RPS 1.11 1.58 1.57 1.28 1.37 1.05 0.89 3.74%
P/EPS 12.63 14.31 19.92 14.46 10.28 16.33 10.37 3.33%
EY 7.92 6.99 5.02 6.92 9.72 6.12 9.64 -3.22%
DY 4.89 2.87 3.79 4.76 3.74 5.59 0.00 -
P/NAPS 0.99 1.46 1.44 1.14 1.23 0.91 0.75 4.73%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 19/11/19 21/11/18 16/11/17 15/11/16 24/11/15 27/11/14 12/11/13 -
Price 2.33 3.01 2.86 2.10 2.48 1.42 1.30 -
P/RPS 1.12 1.46 1.50 1.20 1.47 0.96 0.91 3.51%
P/EPS 12.69 13.26 19.05 13.55 10.99 14.96 10.70 2.88%
EY 7.88 7.54 5.25 7.38 9.10 6.69 9.34 -2.79%
DY 4.86 3.10 3.96 5.08 3.49 6.10 0.00 -
P/NAPS 1.00 1.36 1.38 1.07 1.32 0.83 0.78 4.22%

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