[YSPSAH] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -82.33%
YoY- -72.57%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 59,907 51,848 50,632 46,112 46,622 45,307 38,324 7.72%
PBT 4,563 8,657 5,393 2,267 5,019 5,911 2,909 7.78%
Tax -1,527 -1,637 -1,919 -1,149 -1,429 -1,364 -251 35.07%
NP 3,036 7,020 3,474 1,118 3,590 4,547 2,658 2.23%
-
NP to SH 3,165 6,818 3,422 964 3,514 4,542 2,570 3.52%
-
Tax Rate 33.46% 18.91% 35.58% 50.68% 28.47% 23.08% 8.63% -
Total Cost 56,871 44,828 47,158 44,994 43,032 40,760 35,666 8.07%
-
Net Worth 275,923 260,054 239,673 224,933 218,293 214,446 169,026 8.50%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 11,496 10,779 8,654 8,702 - - - -
Div Payout % 363.25% 158.10% 252.92% 902.78% - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 275,923 260,054 239,673 224,933 218,293 214,446 169,026 8.50%
NOSH 135,256 134,743 133,151 133,888 133,106 133,196 98,846 5.36%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 5.07% 13.54% 6.86% 2.42% 7.70% 10.04% 6.94% -
ROE 1.15% 2.62% 1.43% 0.43% 1.61% 2.12% 1.52% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 44.29 38.48 38.03 34.44 35.03 34.02 38.77 2.24%
EPS 2.34 5.06 2.57 0.72 2.64 3.41 2.60 -1.73%
DPS 8.50 8.00 6.50 6.50 0.00 0.00 0.00 -
NAPS 2.04 1.93 1.80 1.68 1.64 1.61 1.71 2.98%
Adjusted Per Share Value based on latest NOSH - 133,888
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 42.23 36.55 35.70 32.51 32.87 31.94 27.02 7.71%
EPS 2.23 4.81 2.41 0.68 2.48 3.20 1.81 3.53%
DPS 8.11 7.60 6.10 6.14 0.00 0.00 0.00 -
NAPS 1.9452 1.8334 1.6897 1.5858 1.539 1.5118 1.1916 8.50%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.92 2.21 2.62 1.70 1.29 1.09 1.11 -
P/RPS 6.59 5.74 6.89 4.94 3.68 3.20 2.86 14.91%
P/EPS 124.79 43.68 101.95 236.11 48.86 31.96 42.69 19.55%
EY 0.80 2.29 0.98 0.42 2.05 3.13 2.34 -16.36%
DY 2.91 3.62 2.48 3.82 0.00 0.00 0.00 -
P/NAPS 1.43 1.15 1.46 1.01 0.79 0.68 0.65 14.02%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 15/08/16 18/08/15 29/08/14 20/08/13 15/08/12 22/08/11 -
Price 2.87 2.14 2.33 1.68 1.38 1.03 0.97 -
P/RPS 6.48 5.56 6.13 4.88 3.94 3.03 2.50 17.18%
P/EPS 122.65 42.29 90.66 233.33 52.27 30.21 37.31 21.91%
EY 0.82 2.36 1.10 0.43 1.91 3.31 2.68 -17.89%
DY 2.96 3.74 2.79 3.87 0.00 0.00 0.00 -
P/NAPS 1.41 1.11 1.29 1.00 0.84 0.64 0.57 16.27%

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