[YSPSAH] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock

[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING

Announcement Date

13-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 153.87%

YoY- 43.17%

Quarter Report

YSPSAH 2nd Qtr 18.pdf

Latest QR

Upcoming QR

YSPSAH's Result

YSPSAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Cumulative Result
Revenue	136,563	148,265	144,335	139,443	127,446	118,152	109,941	3.67%
YoY %	-7.89%	2.72%	3.51%	9.41%	7.87%	7.47%	-	-
Horiz. %	124.21%	134.86%	131.28%	126.83%	115.92%	107.47%	100.00%	-
PBT	10,339	22,770	15,237	23,741	16,237	16,266	18,639	-9.34%
YoY %	-54.59%	49.44%	-35.82%	46.22%	-0.18%	-12.73%	-	-
Horiz. %	55.47%	122.16%	81.75%	127.37%	87.11%	87.27%	100.00%	-
Tax	-3,044	-5,385	-4,198	-6,719	-4,557	-4,287	-5,768	-10.09%
YoY %	43.47%	-28.28%	37.52%	-47.44%	-6.30%	25.68%	-	-
Horiz. %	52.77%	93.36%	72.78%	116.49%	79.00%	74.32%	100.00%	-
NP	7,295	17,385	11,039	17,022	11,680	11,979	12,871	-9.02%
YoY %	-58.04%	57.49%	-35.15%	45.74%	-2.50%	-6.93%	-	-
Horiz. %	56.68%	135.07%	85.77%	132.25%	90.75%	93.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,252	17,495	11,191	17,083	11,932	11,704	12,768	-8.98%
YoY %	-58.55%	56.33%	-34.49%	43.17%	1.95%	-8.33%	-	-
Horiz. %	56.80%	137.02%	87.65%	133.80%	93.45%	91.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.44%	23.65%	27.55%	28.30%	28.07%	26.36%	30.95%	-
YoY %	24.48%	-14.16%	-2.65%	0.82%	6.49%	-14.83%	-	-
Horiz. %	95.12%	76.41%	89.01%	91.44%	90.69%	85.17%	100.00%	-
Total Cost	129,268	130,880	133,296	122,421	115,766	106,173	97,070	4.88%
YoY %	-1.23%	-1.81%	8.88%	5.75%	9.04%	9.38%	-	-
Horiz. %	133.17%	134.83%	137.32%	126.12%	119.26%	109.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	335,131	333,981	314,056	298,236	275,042	259,939	239,649	5.74%
YoY %	0.34%	6.34%	5.30%	8.43%	5.81%	8.47%	-	-
Horiz. %	139.84%	139.36%	131.05%	124.45%	114.77%	108.47%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	11,171	11,179	11,811	9,620	11,460	10,774	8,654	4.34%
YoY %	-0.07%	-5.35%	22.78%	-16.06%	6.37%	24.50%	-	-
Horiz. %	129.08%	129.18%	136.48%	111.16%	132.42%	124.50%	100.00%	-
Div Payout %	154.04%	63.90%	105.55%	56.32%	96.05%	92.06%	67.78%	-
YoY %	141.06%	-39.46%	87.41%	-41.36%	4.33%	35.82%	-	-
Horiz. %	227.26%	94.28%	155.72%	83.09%	141.71%	135.82%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	335,131	333,981	314,056	298,236	275,042	259,939	239,649	5.74%
YoY %	0.34%	6.34%	5.30%	8.43%	5.81%	8.47%	-	-
Horiz. %	139.84%	139.36%	131.05%	124.45%	114.77%	108.47%	100.00%	-
NOSH	140,834	140,172	139,581	137,977	134,824	134,683	133,138	0.94%
YoY %	0.47%	0.42%	1.16%	2.34%	0.10%	1.16%	-	-
Horiz. %	105.78%	105.28%	104.84%	103.63%	101.27%	101.16%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	5.34%	11.73%	7.65%	12.21%	9.16%	10.14%	11.71%	-
YoY %	-54.48%	53.33%	-37.35%	33.30%	-9.66%	-13.41%	-	-
Horiz. %	45.60%	100.17%	65.33%	104.27%	78.22%	86.59%	100.00%	-
ROE	2.16%	5.24%	3.56%	5.73%	4.34%	4.50%	5.33%	-
YoY %	-58.78%	47.19%	-37.87%	32.03%	-3.56%	-15.57%	-	-
Horiz. %	40.53%	98.31%	66.79%	107.50%	81.43%	84.43%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	97.80	106.10	103.87	101.46	94.53	87.73	82.58	2.85%
YoY %	-7.82%	2.15%	2.38%	7.33%	7.75%	6.24%	-	-
Horiz. %	118.43%	128.48%	125.78%	122.86%	114.47%	106.24%	100.00%	-
EPS	5.19	12.53	8.07	12.46	8.85	8.69	9.59	-9.71%
YoY %	-58.58%	55.27%	-35.23%	40.79%	1.84%	-9.38%	-	-
Horiz. %	54.12%	130.66%	84.15%	129.93%	92.28%	90.62%	100.00%	-
DPS	8.00	8.00	8.50	7.00	8.50	8.00	6.50	3.51%
YoY %	0.00%	-5.88%	21.43%	-17.65%	6.25%	23.08%	-	-
Horiz. %	123.08%	123.08%	130.77%	107.69%	130.77%	123.08%	100.00%	-
NAPS	2.40	2.39	2.26	2.17	2.04	1.93	1.80	4.90%
YoY %	0.42%	5.75%	4.15%	6.37%	5.70%	7.22%	-	-
Horiz. %	133.33%	132.78%	125.56%	120.56%	113.33%	107.22%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 137,977
RPS	96.28	104.53	101.76	98.31	89.85	83.30	77.51	3.67%
YoY %	-7.89%	2.72%	3.51%	9.42%	7.86%	7.47%	-	-
Horiz. %	124.22%	134.86%	131.29%	126.84%	115.92%	107.47%	100.00%	-
EPS	5.11	12.33	7.89	12.04	8.41	8.25	9.00	-8.99%
YoY %	-58.56%	56.27%	-34.47%	43.16%	1.94%	-8.33%	-	-
Horiz. %	56.78%	137.00%	87.67%	133.78%	93.44%	91.67%	100.00%	-
DPS	7.88	7.88	8.33	6.78	8.08	7.60	6.10	4.35%
YoY %	0.00%	-5.40%	22.86%	-16.09%	6.32%	24.59%	-	-
Horiz. %	129.18%	129.18%	136.56%	111.15%	132.46%	124.59%	100.00%	-
NAPS	2.3627	2.3545	2.2141	2.1025	1.939	1.8326	1.6895	5.74%
YoY %	0.35%	6.34%	5.31%	8.43%	5.81%	8.47%	-	-
Horiz. %	139.85%	139.36%	131.05%	124.45%	114.77%	108.47%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	2.15	2.31	2.46	2.55	2.92	2.21	2.62	-
P/RPS	2.20	2.18	2.37	2.51	3.09	2.52	3.17	-5.90%
YoY %	0.92%	-8.02%	-5.58%	-18.77%	22.62%	-20.50%	-	-
Horiz. %	69.40%	68.77%	74.76%	79.18%	97.48%	79.50%	100.00%	-
P/EPS	41.40	18.45	30.55	20.52	32.99	25.43	27.32	7.16%
YoY %	124.39%	-39.61%	48.88%	-37.80%	29.73%	-6.92%	-	-
Horiz. %	151.54%	67.53%	111.82%	75.11%	120.75%	93.08%	100.00%	-
EY	2.42	5.42	3.27	4.87	3.03	3.93	3.66	-6.65%
YoY %	-55.35%	65.75%	-32.85%	60.73%	-22.90%	7.38%	-	-
Horiz. %	66.12%	148.09%	89.34%	133.06%	82.79%	107.38%	100.00%	-
DY	3.72	3.46	3.46	2.75	2.91	3.62	2.48	6.98%
YoY %	7.51%	0.00%	25.82%	-5.50%	-19.61%	45.97%	-	-
Horiz. %	150.00%	139.52%	139.52%	110.89%	117.34%	145.97%	100.00%	-
P/NAPS	0.90	0.97	1.09	1.18	1.43	1.15	1.46	-7.73%
YoY %	-7.22%	-11.01%	-7.63%	-17.48%	24.35%	-21.23%	-	-
Horiz. %	61.64%	66.44%	74.66%	80.82%	97.95%	78.77%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	20/08/21	25/08/20	29/08/19	13/08/18	29/08/17	15/08/16	18/08/15	-
Price	1.97	2.54	2.30	2.80	2.87	2.14	2.33	-
P/RPS	2.01	2.39	2.21	2.76	3.04	2.44	2.82	-5.48%
YoY %	-15.90%	8.14%	-19.93%	-9.21%	24.59%	-13.48%	-	-
Horiz. %	71.28%	84.75%	78.37%	97.87%	107.80%	86.52%	100.00%	-
P/EPS	37.93	20.29	28.56	22.53	32.43	24.63	24.30	7.69%
YoY %	86.94%	-28.96%	26.76%	-30.53%	31.67%	1.36%	-	-
Horiz. %	156.09%	83.50%	117.53%	92.72%	133.46%	101.36%	100.00%	-
EY	2.64	4.93	3.50	4.44	3.08	4.06	4.12	-7.14%
YoY %	-46.45%	40.86%	-21.17%	44.16%	-24.14%	-1.46%	-	-
Horiz. %	64.08%	119.66%	84.95%	107.77%	74.76%	98.54%	100.00%	-
DY	4.06	3.15	3.70	2.50	2.96	3.74	2.79	6.44%
YoY %	28.89%	-14.86%	48.00%	-15.54%	-20.86%	34.05%	-	-
Horiz. %	145.52%	112.90%	132.62%	89.61%	106.09%	134.05%	100.00%	-
P/NAPS	0.82	1.06	1.02	1.29	1.41	1.11	1.29	-7.26%
YoY %	-22.64%	3.92%	-20.93%	-8.51%	27.03%	-13.95%	-	-
Horiz. %	63.57%	82.17%	79.07%	100.00%	109.30%	86.05%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos