[YSPSAH] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
12-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 11.88%
YoY- -3.69%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 231,011 224,121 196,149 188,519 176,370 153,478 132,742 9.66%
PBT 29,721 42,109 20,793 20,370 21,488 18,746 15,004 12.05%
Tax -7,105 -12,136 -6,729 -5,356 -6,102 -3,440 -3,787 11.04%
NP 22,616 29,973 14,064 15,014 15,386 15,306 11,217 12.38%
-
NP to SH 22,006 29,624 13,546 14,719 15,283 14,913 11,039 12.17%
-
Tax Rate 23.91% 28.82% 32.36% 26.29% 28.40% 18.35% 25.24% -
Total Cost 208,395 194,148 182,085 173,505 160,984 138,172 121,525 9.39%
-
Net Worth 264,907 252,669 227,132 222,328 215,228 188,097 154,764 9.36%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 10,779 8,654 8,702 - - 5,913 5,802 10.86%
Div Payout % 48.98% 29.22% 64.25% - - 39.65% 52.57% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 264,907 252,669 227,132 222,328 215,228 188,097 154,764 9.36%
NOSH 134,470 134,398 132,826 133,130 132,857 119,807 98,576 5.30%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 9.79% 13.37% 7.17% 7.96% 8.72% 9.97% 8.45% -
ROE 8.31% 11.72% 5.96% 6.62% 7.10% 7.93% 7.13% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 171.79 166.76 147.67 141.60 132.75 128.10 134.66 4.13%
EPS 16.36 22.04 10.20 11.06 11.50 12.45 11.20 6.51%
DPS 8.00 6.50 6.50 0.00 0.00 4.94 6.00 4.90%
NAPS 1.97 1.88 1.71 1.67 1.62 1.57 1.57 3.85%
Adjusted Per Share Value based on latest NOSH - 133,130
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 162.86 158.00 138.28 132.90 124.34 108.20 93.58 9.66%
EPS 15.51 20.88 9.55 10.38 10.77 10.51 7.78 12.17%
DPS 7.60 6.10 6.14 0.00 0.00 4.17 4.09 10.86%
NAPS 1.8676 1.7813 1.6013 1.5674 1.5174 1.3261 1.0911 9.36%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.24 2.32 1.55 1.26 1.06 0.94 1.12 -
P/RPS 1.30 1.39 1.05 0.89 0.80 0.73 0.83 7.75%
P/EPS 13.69 10.53 15.20 11.40 9.21 7.55 10.00 5.36%
EY 7.31 9.50 6.58 8.77 10.85 13.24 10.00 -5.08%
DY 3.57 2.80 4.19 0.00 0.00 5.25 5.36 -6.54%
P/NAPS 1.14 1.23 0.91 0.75 0.65 0.60 0.71 8.20%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 15/11/16 24/11/15 27/11/14 12/11/13 14/11/12 30/11/11 22/11/10 -
Price 2.10 2.48 1.42 1.30 1.08 0.95 1.14 -
P/RPS 1.22 1.49 0.96 0.92 0.81 0.74 0.85 6.20%
P/EPS 12.83 11.25 13.92 11.76 9.39 7.63 10.18 3.92%
EY 7.79 8.89 7.18 8.50 10.65 13.10 9.82 -3.78%
DY 3.81 2.62 4.58 0.00 0.00 5.20 5.26 -5.22%
P/NAPS 1.07 1.32 0.83 0.78 0.67 0.61 0.73 6.57%

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