[YSPSAH] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -7.59%
YoY- -7.97%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 253,258 231,011 224,121 196,149 188,519 176,370 153,478 8.69%
PBT 35,612 29,721 42,109 20,793 20,370 21,488 18,746 11.27%
Tax -8,737 -7,105 -12,136 -6,729 -5,356 -6,102 -3,440 16.79%
NP 26,875 22,616 29,973 14,064 15,014 15,386 15,306 9.82%
-
NP to SH 27,211 22,006 29,624 13,546 14,719 15,283 14,913 10.53%
-
Tax Rate 24.53% 23.91% 28.82% 32.36% 26.29% 28.40% 18.35% -
Total Cost 226,383 208,395 194,148 182,085 173,505 160,984 138,172 8.56%
-
Net Worth 282,419 264,907 252,669 227,132 222,328 215,228 188,097 7.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 11,496 10,779 8,654 8,702 - - 5,913 11.70%
Div Payout % 42.25% 48.98% 29.22% 64.25% - - 39.65% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 282,419 264,907 252,669 227,132 222,328 215,228 188,097 7.00%
NOSH 136,434 134,470 134,398 132,826 133,130 132,857 119,807 2.18%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 10.61% 9.79% 13.37% 7.17% 7.96% 8.72% 9.97% -
ROE 9.63% 8.31% 11.72% 5.96% 6.62% 7.10% 7.93% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 185.63 171.79 166.76 147.67 141.60 132.75 128.10 6.37%
EPS 19.94 16.36 22.04 10.20 11.06 11.50 12.45 8.15%
DPS 8.50 8.00 6.50 6.50 0.00 0.00 4.94 9.45%
NAPS 2.07 1.97 1.88 1.71 1.67 1.62 1.57 4.71%
Adjusted Per Share Value based on latest NOSH - 132,826
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 178.55 162.86 158.00 138.28 132.90 124.34 108.20 8.69%
EPS 19.18 15.51 20.88 9.55 10.38 10.77 10.51 10.53%
DPS 8.11 7.60 6.10 6.14 0.00 0.00 4.17 11.71%
NAPS 1.991 1.8676 1.7813 1.6013 1.5674 1.5174 1.3261 7.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.99 2.24 2.32 1.55 1.26 1.06 0.94 -
P/RPS 1.61 1.30 1.39 1.05 0.89 0.80 0.73 14.07%
P/EPS 14.99 13.69 10.53 15.20 11.40 9.21 7.55 12.09%
EY 6.67 7.31 9.50 6.58 8.77 10.85 13.24 -10.78%
DY 2.84 3.57 2.80 4.19 0.00 0.00 5.25 -9.72%
P/NAPS 1.44 1.14 1.23 0.91 0.75 0.65 0.60 15.69%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 16/11/17 15/11/16 24/11/15 27/11/14 12/11/13 14/11/12 30/11/11 -
Price 2.86 2.10 2.48 1.42 1.30 1.08 0.95 -
P/RPS 1.54 1.22 1.49 0.96 0.92 0.81 0.74 12.97%
P/EPS 14.34 12.83 11.25 13.92 11.76 9.39 7.63 11.07%
EY 6.97 7.79 8.89 7.18 8.50 10.65 13.10 -9.97%
DY 2.97 3.81 2.62 4.58 0.00 0.00 5.20 -8.90%
P/NAPS 1.38 1.07 1.32 0.83 0.78 0.67 0.61 14.56%

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