[YSPSAH] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -0.15%
YoY- -38.9%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 53,665 54,861 48,784 46,476 42,236 38,941 33,200 8.32%
PBT 7,395 9,977 5,540 3,891 5,228 5,308 3,376 13.95%
Tax -801 -2,783 -1,373 -1,358 -880 -1,381 -680 2.76%
NP 6,594 7,194 4,167 2,533 4,348 3,927 2,696 16.06%
-
NP to SH 6,362 7,018 4,072 2,600 4,255 3,788 2,670 15.56%
-
Tax Rate 10.83% 27.89% 24.78% 34.90% 16.83% 26.02% 20.14% -
Total Cost 47,071 47,667 44,617 43,943 37,888 35,014 30,504 7.49%
-
Net Worth 258,246 235,708 226,222 218,666 212,749 98,553 96,714 17.77%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - 5,913 5,802 -
Div Payout % - - - - - 156.10% 217.34% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 258,246 235,708 226,222 218,666 212,749 98,553 96,714 17.77%
NOSH 134,503 133,168 133,071 133,333 132,968 98,553 96,714 5.64%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 12.29% 13.11% 8.54% 5.45% 10.29% 10.08% 8.12% -
ROE 2.46% 2.98% 1.80% 1.19% 2.00% 3.84% 2.76% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 39.90 41.20 36.66 34.86 31.76 39.51 34.33 2.53%
EPS 4.73 5.27 3.06 1.95 3.20 3.76 3.19 6.78%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 6.00 -
NAPS 1.92 1.77 1.70 1.64 1.60 1.00 1.00 11.47%
Adjusted Per Share Value based on latest NOSH - 133,333
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 37.83 38.68 34.39 32.77 29.78 27.45 23.41 8.32%
EPS 4.49 4.95 2.87 1.83 3.00 2.67 1.88 15.60%
DPS 0.00 0.00 0.00 0.00 0.00 4.17 4.09 -
NAPS 1.8206 1.6617 1.5949 1.5416 1.4999 0.6948 0.6818 17.77%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.48 1.30 1.34 1.04 1.00 1.09 1.03 -
P/RPS 6.22 3.16 3.66 2.98 3.15 2.76 3.00 12.91%
P/EPS 52.43 24.67 43.79 53.33 31.25 28.36 37.31 5.83%
EY 1.91 4.05 2.28 1.88 3.20 3.53 2.68 -5.48%
DY 0.00 0.00 0.00 0.00 0.00 5.50 5.83 -
P/NAPS 1.29 0.73 0.79 0.63 0.63 1.09 1.03 3.82%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 26/02/14 27/02/13 27/02/12 25/02/11 10/02/10 -
Price 2.61 1.50 1.36 1.04 1.03 1.10 1.04 -
P/RPS 6.54 3.64 3.71 2.98 3.24 2.78 3.03 13.67%
P/EPS 55.18 28.46 44.44 53.33 32.19 28.62 37.67 6.56%
EY 1.81 3.51 2.25 1.88 3.11 3.49 2.65 -6.15%
DY 0.00 0.00 0.00 0.00 0.00 5.45 5.77 -
P/NAPS 1.36 0.85 0.80 0.63 0.64 1.10 1.04 4.57%

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