[YSPSAH] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -35.33%
YoY- -9.35%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 76,041 68,017 59,719 53,665 54,861 48,784 46,476 8.54%
PBT 9,386 8,067 13,991 7,395 9,977 5,540 3,891 15.79%
Tax -2,697 -2,982 -2,095 -801 -2,783 -1,373 -1,358 12.10%
NP 6,689 5,085 11,896 6,594 7,194 4,167 2,533 17.55%
-
NP to SH 6,843 5,121 11,950 6,362 7,018 4,072 2,600 17.49%
-
Tax Rate 28.73% 36.97% 14.97% 10.83% 27.89% 24.78% 34.90% -
Total Cost 69,352 62,932 47,823 47,071 47,667 44,617 43,943 7.89%
-
Net Worth 315,262 289,871 274,836 258,246 235,708 226,222 218,666 6.28%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 315,262 289,871 274,836 258,246 235,708 226,222 218,666 6.28%
NOSH 138,301 136,746 134,723 134,503 133,168 133,071 133,333 0.61%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 8.80% 7.48% 19.92% 12.29% 13.11% 8.54% 5.45% -
ROE 2.17% 1.77% 4.35% 2.46% 2.98% 1.80% 1.19% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 54.99 49.74 44.33 39.90 41.20 36.66 34.86 7.88%
EPS 4.95 3.75 8.87 4.73 5.27 3.06 1.95 16.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.12 2.04 1.92 1.77 1.70 1.64 5.64%
Adjusted Per Share Value based on latest NOSH - 134,503
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 53.61 47.95 42.10 37.83 38.68 34.39 32.77 8.54%
EPS 4.82 3.61 8.42 4.49 4.95 2.87 1.83 17.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2226 2.0436 1.9376 1.8206 1.6617 1.5949 1.5416 6.28%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.75 2.69 1.91 2.48 1.30 1.34 1.04 -
P/RPS 5.00 5.41 4.31 6.22 3.16 3.66 2.98 9.00%
P/EPS 55.57 71.82 21.53 52.43 24.67 43.79 53.33 0.68%
EY 1.80 1.39 4.64 1.91 4.05 2.28 1.88 -0.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.27 0.94 1.29 0.73 0.79 0.63 11.48%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 28/02/18 22/02/17 26/02/16 27/02/15 26/02/14 27/02/13 -
Price 2.88 2.52 2.09 2.61 1.50 1.36 1.04 -
P/RPS 5.24 5.07 4.71 6.54 3.64 3.71 2.98 9.85%
P/EPS 58.19 67.28 23.56 55.18 28.46 44.44 53.33 1.46%
EY 1.72 1.49 4.24 1.81 3.51 2.25 1.88 -1.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.19 1.02 1.36 0.85 0.80 0.63 12.24%

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