[YSPSAH] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 77.05%
YoY- 138.61%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 212,718 193,539 177,346 169,260 147,365 142,043 134,134 7.98%
PBT 32,918 21,621 22,326 32,132 15,253 16,479 16,260 12.46%
Tax -9,474 -6,642 -6,304 -9,353 -5,356 -3,998 -5,222 10.43%
NP 23,444 14,979 16,022 22,779 9,897 12,481 11,038 13.37%
-
NP to SH 23,507 15,261 15,644 22,606 9,474 12,119 11,028 13.43%
-
Tax Rate 28.78% 30.72% 28.24% 29.11% 35.11% 24.26% 32.12% -
Total Cost 189,274 178,560 161,324 146,481 137,468 129,562 123,096 7.43%
-
Net Worth 306,437 280,553 265,221 251,177 227,535 222,159 215,504 6.03%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 9,662 11,520 10,770 8,684 8,649 - - -
Div Payout % 41.10% 75.49% 68.85% 38.42% 91.29% - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 306,437 280,553 265,221 251,177 227,535 222,159 215,504 6.03%
NOSH 138,220 135,532 134,629 133,605 133,061 133,029 133,027 0.63%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 11.02% 7.74% 9.03% 13.46% 6.72% 8.79% 8.23% -
ROE 7.67% 5.44% 5.90% 9.00% 4.16% 5.46% 5.12% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 154.10 142.80 131.73 126.69 110.75 106.78 100.83 7.32%
EPS 17.10 11.26 11.62 16.92 7.12 9.11 8.29 12.81%
DPS 7.00 8.50 8.00 6.50 6.50 0.00 0.00 -
NAPS 2.22 2.07 1.97 1.88 1.71 1.67 1.62 5.38%
Adjusted Per Share Value based on latest NOSH - 134,398
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 149.97 136.44 125.03 119.33 103.89 100.14 94.56 7.98%
EPS 16.57 10.76 11.03 15.94 6.68 8.54 7.77 13.44%
DPS 6.81 8.12 7.59 6.12 6.10 0.00 0.00 -
NAPS 2.1604 1.9779 1.8698 1.7708 1.6041 1.5662 1.5193 6.04%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 3.25 2.99 2.24 2.32 1.55 1.26 1.06 -
P/RPS 2.11 2.09 1.70 1.83 1.40 1.18 1.05 12.32%
P/EPS 19.08 26.55 19.28 13.71 21.77 13.83 12.79 6.89%
EY 5.24 3.77 5.19 7.29 4.59 7.23 7.82 -6.45%
DY 2.15 2.84 3.57 2.80 4.19 0.00 0.00 -
P/NAPS 1.46 1.44 1.14 1.23 0.91 0.75 0.65 14.43%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 21/11/18 16/11/17 15/11/16 24/11/15 27/11/14 12/11/13 14/11/12 -
Price 3.01 2.86 2.10 2.48 1.42 1.30 1.08 -
P/RPS 1.95 2.00 1.59 1.96 1.28 1.22 1.07 10.51%
P/EPS 17.67 25.40 18.07 14.66 19.94 14.27 13.03 5.20%
EY 5.66 3.94 5.53 6.82 5.01 7.01 7.68 -4.95%
DY 2.33 2.97 3.81 2.62 4.58 0.00 0.00 -
P/NAPS 1.36 1.38 1.07 1.32 0.83 0.78 0.67 12.51%

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