[YSPSAH] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 33.6%
YoY- 18.81%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 237,065 222,925 202,226 190,827 180,610 156,773 138,483 9.36%
PBT 36,317 39,527 25,230 22,019 20,151 18,666 16,936 13.54%
Tax -8,399 -10,154 -8,139 -5,371 -6,580 -2,939 -4,488 10.99%
NP 27,918 29,373 17,091 16,648 13,571 15,727 12,448 14.39%
-
NP to SH 27,594 28,968 16,492 16,191 13,628 15,380 12,157 14.62%
-
Tax Rate 23.13% 25.69% 32.26% 24.39% 32.65% 15.75% 26.50% -
Total Cost 209,147 193,552 185,135 174,179 167,039 141,046 126,035 8.79%
-
Net Worth 274,727 256,898 235,410 226,168 218,260 182,011 167,513 8.58%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 10,773 8,697 8,645 - - - - -
Div Payout % 39.04% 30.02% 52.42% - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 274,727 256,898 235,410 226,168 218,260 182,011 167,513 8.58%
NOSH 134,670 133,801 133,000 133,040 133,085 113,757 97,961 5.44%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 11.78% 13.18% 8.45% 8.72% 7.51% 10.03% 8.99% -
ROE 10.04% 11.28% 7.01% 7.16% 6.24% 8.45% 7.26% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 176.03 166.61 152.05 143.44 135.71 137.81 141.36 3.71%
EPS 20.49 21.65 12.40 12.17 10.24 13.52 12.41 8.70%
DPS 8.00 6.50 6.50 0.00 0.00 0.00 0.00 -
NAPS 2.04 1.92 1.77 1.70 1.64 1.60 1.71 2.98%
Adjusted Per Share Value based on latest NOSH - 133,071
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 167.13 157.16 142.57 134.53 127.33 110.52 97.63 9.36%
EPS 19.45 20.42 11.63 11.41 9.61 10.84 8.57 14.62%
DPS 7.60 6.13 6.09 0.00 0.00 0.00 0.00 -
NAPS 1.9368 1.8111 1.6596 1.5945 1.5387 1.2832 1.181 8.58%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.91 2.48 1.30 1.34 1.04 1.00 1.09 -
P/RPS 1.09 1.49 0.85 0.93 0.77 0.73 0.77 5.95%
P/EPS 9.32 11.45 10.48 11.01 10.16 7.40 8.78 0.99%
EY 10.73 8.73 9.54 9.08 9.85 13.52 11.39 -0.98%
DY 4.19 2.62 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.29 0.73 0.79 0.63 0.63 0.64 6.61%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 26/02/16 27/02/15 26/02/14 27/02/13 27/02/12 25/02/11 -
Price 2.09 2.61 1.50 1.36 1.04 1.03 1.10 -
P/RPS 1.19 1.57 0.99 0.95 0.77 0.75 0.78 7.28%
P/EPS 10.20 12.06 12.10 11.18 10.16 7.62 8.86 2.37%
EY 9.80 8.30 8.27 8.95 9.85 13.13 11.28 -2.31%
DY 3.83 2.49 4.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.36 0.85 0.80 0.63 0.64 0.64 8.07%

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