[YSPSAH] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 29.7%
YoY- 118.69%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 280,735 253,258 231,011 224,121 196,149 188,519 176,370 8.05%
PBT 40,985 35,612 29,721 42,109 20,793 20,370 21,488 11.35%
Tax -12,456 -8,737 -7,105 -12,136 -6,729 -5,356 -6,102 12.62%
NP 28,529 26,875 22,616 29,973 14,064 15,014 15,386 10.83%
-
NP to SH 28,628 27,211 22,006 29,624 13,546 14,719 15,283 11.02%
-
Tax Rate 30.39% 24.53% 23.91% 28.82% 32.36% 26.29% 28.40% -
Total Cost 252,206 226,383 208,395 194,148 182,085 173,505 160,984 7.76%
-
Net Worth 306,437 282,419 264,907 252,669 227,132 222,328 215,228 6.06%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 9,620 11,496 10,779 8,654 8,702 - - -
Div Payout % 33.61% 42.25% 48.98% 29.22% 64.25% - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 306,437 282,419 264,907 252,669 227,132 222,328 215,228 6.06%
NOSH 138,220 136,434 134,470 134,398 132,826 133,130 132,857 0.66%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 10.16% 10.61% 9.79% 13.37% 7.17% 7.96% 8.72% -
ROE 9.34% 9.63% 8.31% 11.72% 5.96% 6.62% 7.10% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 203.38 185.63 171.79 166.76 147.67 141.60 132.75 7.36%
EPS 20.74 19.94 16.36 22.04 10.20 11.06 11.50 10.32%
DPS 7.00 8.50 8.00 6.50 6.50 0.00 0.00 -
NAPS 2.22 2.07 1.97 1.88 1.71 1.67 1.62 5.38%
Adjusted Per Share Value based on latest NOSH - 134,398
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 197.92 178.55 162.86 158.00 138.28 132.90 124.34 8.05%
EPS 20.18 19.18 15.51 20.88 9.55 10.38 10.77 11.02%
DPS 6.78 8.11 7.60 6.10 6.14 0.00 0.00 -
NAPS 2.1604 1.991 1.8676 1.7813 1.6013 1.5674 1.5174 6.06%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 3.25 2.99 2.24 2.32 1.55 1.26 1.06 -
P/RPS 1.60 1.61 1.30 1.39 1.05 0.89 0.80 12.24%
P/EPS 15.67 14.99 13.69 10.53 15.20 11.40 9.21 9.25%
EY 6.38 6.67 7.31 9.50 6.58 8.77 10.85 -8.46%
DY 2.15 2.84 3.57 2.80 4.19 0.00 0.00 -
P/NAPS 1.46 1.44 1.14 1.23 0.91 0.75 0.65 14.43%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 21/11/18 16/11/17 15/11/16 24/11/15 27/11/14 12/11/13 14/11/12 -
Price 3.01 2.86 2.10 2.48 1.42 1.30 1.08 -
P/RPS 1.48 1.54 1.22 1.49 0.96 0.92 0.81 10.56%
P/EPS 14.51 14.34 12.83 11.25 13.92 11.76 9.39 7.51%
EY 6.89 6.97 7.79 8.89 7.18 8.50 10.65 -6.99%
DY 2.33 2.97 3.81 2.62 4.58 0.00 0.00 -
P/NAPS 1.36 1.38 1.07 1.32 0.83 0.78 0.67 12.51%

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