[YSPSAH] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -3.89%
YoY- 75.65%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 288,759 261,556 237,065 222,925 202,226 190,827 180,610 8.13%
PBT 42,304 29,688 36,317 39,527 25,230 22,019 20,151 13.15%
Tax -12,171 -9,624 -8,399 -10,154 -8,139 -5,371 -6,580 10.78%
NP 30,133 20,064 27,918 29,373 17,091 16,648 13,571 14.21%
-
NP to SH 30,350 20,382 27,594 28,968 16,492 16,191 13,628 14.26%
-
Tax Rate 28.77% 32.42% 23.13% 25.69% 32.26% 24.39% 32.65% -
Total Cost 258,626 241,492 209,147 193,552 185,135 174,179 167,039 7.55%
-
Net Worth 315,262 289,871 274,727 256,898 235,410 226,168 218,260 6.31%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 9,679 11,622 10,773 8,697 8,645 - - -
Div Payout % 31.89% 57.02% 39.04% 30.02% 52.42% - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 315,262 289,871 274,727 256,898 235,410 226,168 218,260 6.31%
NOSH 138,301 136,746 134,670 133,801 133,000 133,040 133,085 0.64%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 10.44% 7.67% 11.78% 13.18% 8.45% 8.72% 7.51% -
ROE 9.63% 7.03% 10.04% 11.28% 7.01% 7.16% 6.24% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 208.83 191.29 176.03 166.61 152.05 143.44 135.71 7.44%
EPS 22.05 15.01 20.49 21.65 12.40 12.17 10.24 13.62%
DPS 7.00 8.50 8.00 6.50 6.50 0.00 0.00 -
NAPS 2.28 2.12 2.04 1.92 1.77 1.70 1.64 5.64%
Adjusted Per Share Value based on latest NOSH - 134,503
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 203.57 184.40 167.13 157.16 142.57 134.53 127.33 8.13%
EPS 21.40 14.37 19.45 20.42 11.63 11.41 9.61 14.26%
DPS 6.82 8.19 7.60 6.13 6.09 0.00 0.00 -
NAPS 2.2226 2.0436 1.9368 1.8111 1.6596 1.5945 1.5387 6.31%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.75 2.69 1.91 2.48 1.30 1.34 1.04 -
P/RPS 1.32 1.41 1.09 1.49 0.85 0.93 0.77 9.39%
P/EPS 12.53 18.05 9.32 11.45 10.48 11.01 10.16 3.55%
EY 7.98 5.54 10.73 8.73 9.54 9.08 9.85 -3.44%
DY 2.55 3.16 4.19 2.62 5.00 0.00 0.00 -
P/NAPS 1.21 1.27 0.94 1.29 0.73 0.79 0.63 11.48%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 28/02/18 22/02/17 26/02/16 27/02/15 26/02/14 27/02/13 -
Price 2.88 2.52 2.09 2.61 1.50 1.36 1.04 -
P/RPS 1.38 1.32 1.19 1.57 0.99 0.95 0.77 10.20%
P/EPS 13.12 16.91 10.20 12.06 12.10 11.18 10.16 4.35%
EY 7.62 5.92 9.80 8.30 8.27 8.95 9.85 -4.18%
DY 2.43 3.37 3.83 2.49 4.33 0.00 0.00 -
P/NAPS 1.26 1.19 1.02 1.36 0.85 0.80 0.63 12.24%

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