[YSPSAH] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
15-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -21.14%
YoY- -25.72%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 294,544 280,735 253,258 231,011 224,121 196,149 188,519 7.71%
PBT 34,460 40,985 35,612 29,721 42,109 20,793 20,370 9.15%
Tax -8,918 -12,456 -8,737 -7,105 -12,136 -6,729 -5,356 8.86%
NP 25,542 28,529 26,875 22,616 29,973 14,064 15,014 9.25%
-
NP to SH 26,068 28,628 27,211 22,006 29,624 13,546 14,719 9.98%
-
Tax Rate 25.88% 30.39% 24.53% 23.91% 28.82% 32.36% 26.29% -
Total Cost 269,002 252,206 226,383 208,395 194,148 182,085 173,505 7.57%
-
Net Worth 326,624 306,437 282,419 264,907 252,669 227,132 222,328 6.61%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 11,811 9,620 11,496 10,779 8,654 8,702 - -
Div Payout % 45.31% 33.61% 42.25% 48.98% 29.22% 64.25% - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 326,624 306,437 282,419 264,907 252,669 227,132 222,328 6.61%
NOSH 139,581 138,220 136,434 134,470 134,398 132,826 133,130 0.79%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 8.67% 10.16% 10.61% 9.79% 13.37% 7.17% 7.96% -
ROE 7.98% 9.34% 9.63% 8.31% 11.72% 5.96% 6.62% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 211.02 203.38 185.63 171.79 166.76 147.67 141.60 6.87%
EPS 18.68 20.74 19.94 16.36 22.04 10.20 11.06 9.12%
DPS 8.50 7.00 8.50 8.00 6.50 6.50 0.00 -
NAPS 2.34 2.22 2.07 1.97 1.88 1.71 1.67 5.78%
Adjusted Per Share Value based on latest NOSH - 134,470
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 207.65 197.92 178.55 162.86 158.00 138.28 132.90 7.71%
EPS 18.38 20.18 19.18 15.51 20.88 9.55 10.38 9.98%
DPS 8.33 6.78 8.11 7.60 6.10 6.14 0.00 -
NAPS 2.3027 2.1604 1.991 1.8676 1.7813 1.6013 1.5674 6.61%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 2.32 3.25 2.99 2.24 2.32 1.55 1.26 -
P/RPS 1.10 1.60 1.61 1.30 1.39 1.05 0.89 3.59%
P/EPS 12.42 15.67 14.99 13.69 10.53 15.20 11.40 1.43%
EY 8.05 6.38 6.67 7.31 9.50 6.58 8.77 -1.41%
DY 3.66 2.15 2.84 3.57 2.80 4.19 0.00 -
P/NAPS 0.99 1.46 1.44 1.14 1.23 0.91 0.75 4.73%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 19/11/19 21/11/18 16/11/17 15/11/16 24/11/15 27/11/14 12/11/13 -
Price 2.33 3.01 2.86 2.10 2.48 1.42 1.30 -
P/RPS 1.10 1.48 1.54 1.22 1.49 0.96 0.92 3.02%
P/EPS 12.48 14.51 14.34 12.83 11.25 13.92 11.76 0.99%
EY 8.02 6.89 6.97 7.79 8.89 7.18 8.50 -0.96%
DY 3.65 2.33 2.97 3.81 2.62 4.58 0.00 -
P/NAPS 1.00 1.36 1.38 1.07 1.32 0.83 0.78 4.22%

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