[YSPSAH] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 79.18%
YoY- -5.6%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 118,152 109,941 97,544 95,405 88,583 74,964 63,403 10.92%
PBT 16,266 18,639 10,250 11,116 11,564 7,513 7,602 13.50%
Tax -4,287 -5,768 -3,520 -2,962 -3,177 -1,145 -2,031 13.24%
NP 11,979 12,871 6,730 8,154 8,387 6,368 5,571 13.59%
-
NP to SH 11,704 12,768 6,419 7,952 8,424 6,153 5,461 13.53%
-
Tax Rate 26.36% 30.95% 34.34% 26.65% 27.47% 15.24% 26.72% -
Total Cost 106,173 97,070 90,814 87,251 80,196 68,596 57,832 10.64%
-
Net Worth 259,939 239,649 223,732 218,081 214,259 168,886 97,371 17.76%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 10,774 8,654 8,656 - - - - -
Div Payout % 92.06% 67.78% 134.85% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 259,939 239,649 223,732 218,081 214,259 168,886 97,371 17.76%
NOSH 134,683 133,138 133,174 132,976 133,080 98,764 97,371 5.55%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 10.14% 11.71% 6.90% 8.55% 9.47% 8.49% 8.79% -
ROE 4.50% 5.33% 2.87% 3.65% 3.93% 3.64% 5.61% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 87.73 82.58 73.25 71.75 66.56 75.90 65.11 5.09%
EPS 8.69 9.59 4.82 5.98 6.33 6.23 5.61 7.55%
DPS 8.00 6.50 6.50 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.80 1.68 1.64 1.61 1.71 1.00 11.57%
Adjusted Per Share Value based on latest NOSH - 133,106
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 83.30 77.51 68.77 67.26 62.45 52.85 44.70 10.92%
EPS 8.25 9.00 4.53 5.61 5.94 4.34 3.85 13.53%
DPS 7.60 6.10 6.10 0.00 0.00 0.00 0.00 -
NAPS 1.8326 1.6895 1.5773 1.5375 1.5105 1.1906 0.6865 17.76%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.21 2.62 1.70 1.29 1.09 1.11 1.21 -
P/RPS 2.52 3.17 2.32 1.80 1.64 1.46 1.86 5.18%
P/EPS 25.43 27.32 35.27 21.57 17.22 17.82 21.57 2.77%
EY 3.93 3.66 2.84 4.64 5.81 5.61 4.64 -2.72%
DY 3.62 2.48 3.82 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.46 1.01 0.79 0.68 0.65 1.21 -0.84%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 15/08/16 18/08/15 29/08/14 20/08/13 15/08/12 22/08/11 04/08/10 -
Price 2.14 2.33 1.68 1.38 1.03 0.97 1.17 -
P/RPS 2.44 2.82 2.29 1.92 1.55 1.28 1.80 5.19%
P/EPS 24.63 24.30 34.85 23.08 16.27 15.57 20.86 2.80%
EY 4.06 4.12 2.87 4.33 6.15 6.42 4.79 -2.71%
DY 3.74 2.79 3.87 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.29 1.00 0.84 0.64 0.57 1.17 -0.87%

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