[YSPSAH] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
18-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 12.06%
YoY- 55.83%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 273,553 246,359 231,136 214,623 192,966 187,432 170,392 8.20%
PBT 37,192 36,288 37,154 33,619 21,153 19,703 22,717 8.55%
Tax -11,786 -8,669 -8,673 -10,387 -5,929 -6,365 -4,971 15.46%
NP 25,406 27,619 28,481 23,232 15,224 13,338 17,746 6.15%
-
NP to SH 25,533 27,822 27,904 22,841 14,658 13,156 17,651 6.34%
-
Tax Rate 31.69% 23.89% 23.34% 30.90% 28.03% 32.30% 21.88% -
Total Cost 248,147 218,740 202,655 191,391 177,742 174,094 152,646 8.43%
-
Net Worth 298,236 275,923 260,054 239,673 224,933 218,293 214,446 5.64%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 9,620 11,496 10,779 8,654 8,702 - - -
Div Payout % 37.68% 41.32% 38.63% 37.89% 59.37% - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 298,236 275,923 260,054 239,673 224,933 218,293 214,446 5.64%
NOSH 137,977 135,256 134,743 133,151 133,888 133,106 133,196 0.58%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 9.29% 11.21% 12.32% 10.82% 7.89% 7.12% 10.41% -
ROE 8.56% 10.08% 10.73% 9.53% 6.52% 6.03% 8.23% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 199.04 182.14 171.54 161.19 144.12 140.81 127.93 7.64%
EPS 18.58 20.57 20.71 17.15 10.95 9.88 13.25 5.79%
DPS 7.00 8.50 8.00 6.50 6.50 0.00 0.00 -
NAPS 2.17 2.04 1.93 1.80 1.68 1.64 1.61 5.09%
Adjusted Per Share Value based on latest NOSH - 133,151
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 192.85 173.68 162.95 151.31 136.04 132.14 120.13 8.20%
EPS 18.00 19.61 19.67 16.10 10.33 9.27 12.44 6.34%
DPS 6.78 8.11 7.60 6.10 6.14 0.00 0.00 -
NAPS 2.1025 1.9452 1.8334 1.6897 1.5858 1.539 1.5118 5.64%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.55 2.92 2.21 2.62 1.70 1.29 1.09 -
P/RPS 1.28 1.60 1.29 1.63 1.18 0.92 0.85 7.05%
P/EPS 13.73 14.20 10.67 15.27 15.53 13.05 8.23 8.90%
EY 7.29 7.04 9.37 6.55 6.44 7.66 12.16 -8.17%
DY 2.75 2.91 3.62 2.48 3.82 0.00 0.00 -
P/NAPS 1.18 1.43 1.15 1.46 1.01 0.79 0.68 9.61%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 13/08/18 29/08/17 15/08/16 18/08/15 29/08/14 20/08/13 15/08/12 -
Price 2.80 2.87 2.14 2.33 1.68 1.38 1.03 -
P/RPS 1.41 1.58 1.25 1.45 1.17 0.98 0.81 9.67%
P/EPS 15.07 13.95 10.33 13.58 15.35 13.96 7.77 11.66%
EY 6.64 7.17 9.68 7.36 6.52 7.16 12.87 -10.43%
DY 2.50 2.96 3.74 2.79 3.87 0.00 0.00 -
P/NAPS 1.29 1.41 1.11 1.29 1.00 0.84 0.64 12.38%

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