[YSPSAH] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 30.26%
YoY- 14.32%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 265,216 237,236 205,728 195,132 173,104 146,560 120,896 13.97%
PBT 30,436 52,984 31,932 24,388 22,612 18,416 13,924 13.90%
Tax -10,600 -15,396 -9,484 -6,132 -7,252 -3,576 -3,488 20.33%
NP 19,836 37,588 22,448 18,256 15,360 14,840 10,436 11.28%
-
NP to SH 19,544 37,384 21,820 17,752 15,528 14,332 10,068 11.67%
-
Tax Rate 34.83% 29.06% 29.70% 25.14% 32.07% 19.42% 25.05% -
Total Cost 245,380 199,648 183,280 176,876 157,744 131,720 110,460 14.21%
-
Net Worth 263,817 244,966 231,504 223,228 216,700 172,734 153,546 9.43%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 263,817 244,966 231,504 223,228 216,700 172,734 153,546 9.43%
NOSH 134,600 133,133 133,048 132,874 132,945 98,705 97,181 5.57%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.48% 15.84% 10.91% 9.36% 8.87% 10.13% 8.63% -
ROE 7.41% 15.26% 9.43% 7.95% 7.17% 8.30% 6.56% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 197.04 178.19 154.63 146.85 130.21 148.48 124.40 7.95%
EPS 14.52 28.08 16.40 13.36 11.68 14.52 10.36 5.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.84 1.74 1.68 1.63 1.75 1.58 3.65%
Adjusted Per Share Value based on latest NOSH - 132,874
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 186.98 167.25 145.04 137.57 122.04 103.32 85.23 13.97%
EPS 13.78 26.36 15.38 12.52 10.95 10.10 7.10 11.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8599 1.727 1.6321 1.5738 1.5277 1.2178 1.0825 9.43%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.40 1.60 1.41 1.02 1.02 1.07 1.17 -
P/RPS 1.22 0.90 0.91 0.69 0.78 0.72 0.94 4.43%
P/EPS 16.53 5.70 8.60 7.63 8.73 7.37 11.29 6.55%
EY 6.05 17.55 11.63 13.10 11.45 13.57 8.85 -6.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.87 0.81 0.61 0.63 0.61 0.74 8.68%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 14/05/15 20/05/14 16/05/13 25/05/12 25/05/11 14/05/10 -
Price 2.31 1.61 1.70 1.10 1.02 1.11 1.19 -
P/RPS 1.17 0.90 1.10 0.75 0.78 0.75 0.96 3.34%
P/EPS 15.91 5.73 10.37 8.23 8.73 7.64 11.49 5.56%
EY 6.29 17.44 9.65 12.15 11.45 13.08 8.71 -5.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.88 0.98 0.65 0.63 0.63 0.75 7.83%

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