[YSPSAH] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 36.1%
YoY- 1.95%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 148,265 144,335 139,443 127,446 118,152 109,941 97,544 7.22%
PBT 22,770 15,237 23,741 16,237 16,266 18,639 10,250 14.21%
Tax -5,385 -4,198 -6,719 -4,557 -4,287 -5,768 -3,520 7.33%
NP 17,385 11,039 17,022 11,680 11,979 12,871 6,730 17.11%
-
NP to SH 17,495 11,191 17,083 11,932 11,704 12,768 6,419 18.17%
-
Tax Rate 23.65% 27.55% 28.30% 28.07% 26.36% 30.95% 34.34% -
Total Cost 130,880 133,296 122,421 115,766 106,173 97,070 90,814 6.27%
-
Net Worth 333,981 314,056 298,236 275,042 259,939 239,649 223,732 6.89%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 11,179 11,811 9,620 11,460 10,774 8,654 8,656 4.35%
Div Payout % 63.90% 105.55% 56.32% 96.05% 92.06% 67.78% 134.85% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 333,981 314,056 298,236 275,042 259,939 239,649 223,732 6.89%
NOSH 140,172 139,581 137,977 134,824 134,683 133,138 133,174 0.85%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 11.73% 7.65% 12.21% 9.16% 10.14% 11.71% 6.90% -
ROE 5.24% 3.56% 5.73% 4.34% 4.50% 5.33% 2.87% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 106.10 103.87 101.46 94.53 87.73 82.58 73.25 6.36%
EPS 12.53 8.07 12.46 8.85 8.69 9.59 4.82 17.24%
DPS 8.00 8.50 7.00 8.50 8.00 6.50 6.50 3.51%
NAPS 2.39 2.26 2.17 2.04 1.93 1.80 1.68 6.04%
Adjusted Per Share Value based on latest NOSH - 135,256
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 104.53 101.76 98.31 89.85 83.30 77.51 68.77 7.22%
EPS 12.33 7.89 12.04 8.41 8.25 9.00 4.53 18.14%
DPS 7.88 8.33 6.78 8.08 7.60 6.10 6.10 4.35%
NAPS 2.3545 2.2141 2.1025 1.939 1.8326 1.6895 1.5773 6.89%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.31 2.46 2.55 2.92 2.21 2.62 1.70 -
P/RPS 2.18 2.37 2.51 3.09 2.52 3.17 2.32 -1.03%
P/EPS 18.45 30.55 20.52 32.99 25.43 27.32 35.27 -10.22%
EY 5.42 3.27 4.87 3.03 3.93 3.66 2.84 11.36%
DY 3.46 3.46 2.75 2.91 3.62 2.48 3.82 -1.63%
P/NAPS 0.97 1.09 1.18 1.43 1.15 1.46 1.01 -0.67%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/08/20 29/08/19 13/08/18 29/08/17 15/08/16 18/08/15 29/08/14 -
Price 2.54 2.30 2.80 2.87 2.14 2.33 1.68 -
P/RPS 2.39 2.21 2.76 3.04 2.44 2.82 2.29 0.71%
P/EPS 20.29 28.56 22.53 32.43 24.63 24.30 34.85 -8.61%
EY 4.93 3.50 4.44 3.08 4.06 4.12 2.87 9.42%
DY 3.15 3.70 2.50 2.96 3.74 2.79 3.87 -3.36%
P/NAPS 1.06 1.02 1.29 1.41 1.11 1.29 1.00 0.97%

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