[YSPSAH] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 34.77%
YoY- 22.92%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 270,156 265,216 237,236 205,728 195,132 173,104 146,560 10.72%
PBT 46,696 30,436 52,984 31,932 24,388 22,612 18,416 16.75%
Tax -12,120 -10,600 -15,396 -9,484 -6,132 -7,252 -3,576 22.53%
NP 34,576 19,836 37,588 22,448 18,256 15,360 14,840 15.12%
-
NP to SH 35,068 19,544 37,384 21,820 17,752 15,528 14,332 16.06%
-
Tax Rate 25.96% 34.83% 29.06% 29.70% 25.14% 32.07% 19.42% -
Total Cost 235,580 245,380 199,648 183,280 176,876 157,744 131,720 10.16%
-
Net Worth 282,806 263,817 244,966 231,504 223,228 216,700 172,734 8.55%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 282,806 263,817 244,966 231,504 223,228 216,700 172,734 8.55%
NOSH 134,669 134,600 133,133 133,048 132,874 132,945 98,705 5.30%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 12.80% 7.48% 15.84% 10.91% 9.36% 8.87% 10.13% -
ROE 12.40% 7.41% 15.26% 9.43% 7.95% 7.17% 8.30% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 200.61 197.04 178.19 154.63 146.85 130.21 148.48 5.13%
EPS 26.04 14.52 28.08 16.40 13.36 11.68 14.52 10.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 1.96 1.84 1.74 1.68 1.63 1.75 3.08%
Adjusted Per Share Value based on latest NOSH - 133,048
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 190.46 186.98 167.25 145.04 137.57 122.04 103.32 10.72%
EPS 24.72 13.78 26.36 15.38 12.52 10.95 10.10 16.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9938 1.8599 1.727 1.6321 1.5738 1.5277 1.2178 8.55%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.32 2.40 1.60 1.41 1.02 1.02 1.07 -
P/RPS 1.16 1.22 0.90 0.91 0.69 0.78 0.72 8.26%
P/EPS 8.91 16.53 5.70 8.60 7.63 8.73 7.37 3.21%
EY 11.22 6.05 17.55 11.63 13.10 11.45 13.57 -3.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.22 0.87 0.81 0.61 0.63 0.61 10.31%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 23/05/17 27/05/16 14/05/15 20/05/14 16/05/13 25/05/12 25/05/11 -
Price 2.30 2.31 1.61 1.70 1.10 1.02 1.11 -
P/RPS 1.15 1.17 0.90 1.10 0.75 0.78 0.75 7.37%
P/EPS 8.83 15.91 5.73 10.37 8.23 8.73 7.64 2.43%
EY 11.32 6.29 17.44 9.65 12.15 11.45 13.08 -2.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.18 0.88 0.98 0.65 0.63 0.63 9.72%

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