[YSPSAH] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
14-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 126.68%
YoY- 71.33%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 286,372 270,156 265,216 237,236 205,728 195,132 173,104 8.74%
PBT 40,360 46,696 30,436 52,984 31,932 24,388 22,612 10.13%
Tax -13,948 -12,120 -10,600 -15,396 -9,484 -6,132 -7,252 11.51%
NP 26,412 34,576 19,836 37,588 22,448 18,256 15,360 9.45%
-
NP to SH 26,916 35,068 19,544 37,384 21,820 17,752 15,528 9.59%
-
Tax Rate 34.56% 25.96% 34.83% 29.06% 29.70% 25.14% 32.07% -
Total Cost 259,960 235,580 245,380 199,648 183,280 176,876 157,744 8.67%
-
Net Worth 297,511 282,806 263,817 244,966 231,504 223,228 216,700 5.42%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 297,511 282,806 263,817 244,966 231,504 223,228 216,700 5.42%
NOSH 137,047 134,669 134,600 133,133 133,048 132,874 132,945 0.50%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 9.22% 12.80% 7.48% 15.84% 10.91% 9.36% 8.87% -
ROE 9.05% 12.40% 7.41% 15.26% 9.43% 7.95% 7.17% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 208.88 200.61 197.04 178.19 154.63 146.85 130.21 8.19%
EPS 19.64 26.04 14.52 28.08 16.40 13.36 11.68 9.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 2.10 1.96 1.84 1.74 1.68 1.63 4.88%
Adjusted Per Share Value based on latest NOSH - 133,133
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 201.89 190.46 186.98 167.25 145.04 137.57 122.04 8.74%
EPS 18.98 24.72 13.78 26.36 15.38 12.52 10.95 9.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0974 1.9938 1.8599 1.727 1.6321 1.5738 1.5277 5.42%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.50 2.32 2.40 1.60 1.41 1.02 1.02 -
P/RPS 1.20 1.16 1.22 0.90 0.91 0.69 0.78 7.44%
P/EPS 12.73 8.91 16.53 5.70 8.60 7.63 8.73 6.48%
EY 7.85 11.22 6.05 17.55 11.63 13.10 11.45 -6.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.10 1.22 0.87 0.81 0.61 0.63 10.54%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 23/05/17 27/05/16 14/05/15 20/05/14 16/05/13 25/05/12 -
Price 2.50 2.30 2.31 1.61 1.70 1.10 1.02 -
P/RPS 1.20 1.15 1.17 0.90 1.10 0.75 0.78 7.44%
P/EPS 12.73 8.83 15.91 5.73 10.37 8.23 8.73 6.48%
EY 7.85 11.32 6.29 17.44 9.65 12.15 11.45 -6.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.10 1.18 0.88 0.98 0.65 0.63 10.54%

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