[YSPSAH] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
12-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 52.4%
YoY- 9.89%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 177,346 169,260 147,365 142,043 134,134 114,537 99,542 10.09%
PBT 22,326 32,132 15,253 16,479 16,260 13,438 11,628 11.47%
Tax -6,304 -9,353 -5,356 -3,998 -5,222 -2,059 -3,107 12.50%
NP 16,022 22,779 9,897 12,481 11,038 11,379 8,521 11.08%
-
NP to SH 15,644 22,606 9,474 12,119 11,028 11,125 8,369 10.97%
-
Tax Rate 28.24% 29.11% 35.11% 24.26% 32.12% 15.32% 26.72% -
Total Cost 161,324 146,481 137,468 129,562 123,096 103,158 91,021 9.99%
-
Net Worth 265,221 251,177 227,535 222,159 215,504 168,430 153,355 9.55%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 10,770 8,684 8,649 - - - - -
Div Payout % 68.85% 38.42% 91.29% - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 265,221 251,177 227,535 222,159 215,504 168,430 153,355 9.55%
NOSH 134,629 133,605 133,061 133,029 133,027 107,280 97,678 5.48%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 9.03% 13.46% 6.72% 8.79% 8.23% 9.93% 8.56% -
ROE 5.90% 9.00% 4.16% 5.46% 5.12% 6.61% 5.46% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 131.73 126.69 110.75 106.78 100.83 106.76 101.91 4.36%
EPS 11.62 16.92 7.12 9.11 8.29 10.37 8.39 5.57%
DPS 8.00 6.50 6.50 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.88 1.71 1.67 1.62 1.57 1.57 3.85%
Adjusted Per Share Value based on latest NOSH - 133,130
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 125.03 119.33 103.89 100.14 94.56 80.75 70.18 10.09%
EPS 11.03 15.94 6.68 8.54 7.77 7.84 5.90 10.98%
DPS 7.59 6.12 6.10 0.00 0.00 0.00 0.00 -
NAPS 1.8698 1.7708 1.6041 1.5662 1.5193 1.1874 1.0811 9.55%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.24 2.32 1.55 1.26 1.06 0.94 1.12 -
P/RPS 1.70 1.83 1.40 1.18 1.05 0.88 1.10 7.51%
P/EPS 19.28 13.71 21.77 13.83 12.79 9.06 13.07 6.68%
EY 5.19 7.29 4.59 7.23 7.82 11.03 7.65 -6.25%
DY 3.57 2.80 4.19 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.23 0.91 0.75 0.65 0.60 0.71 8.20%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 15/11/16 24/11/15 27/11/14 12/11/13 14/11/12 30/11/11 22/11/10 -
Price 2.10 2.48 1.42 1.30 1.08 0.95 1.14 -
P/RPS 1.59 1.96 1.28 1.22 1.07 0.89 1.12 6.00%
P/EPS 18.07 14.66 19.94 14.27 13.03 9.16 13.31 5.22%
EY 5.53 6.82 5.01 7.01 7.68 10.92 7.52 -4.98%
DY 3.81 2.62 4.58 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.32 0.83 0.78 0.67 0.61 0.73 6.57%

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