[YSPSAH] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 4.08%
YoY- -9.54%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 229,920 210,103 193,476 186,117 163,409 144,899 129,860 9.97%
PBT 33,890 30,493 23,905 20,595 19,715 18,059 14,710 14.90%
Tax -8,955 -9,617 -6,209 -6,300 -3,858 -4,510 -3,511 16.87%
NP 24,935 20,876 17,696 14,295 15,857 13,549 11,199 14.25%
-
NP to SH 24,508 20,383 17,208 14,184 15,679 13,223 10,946 14.36%
-
Tax Rate 26.42% 31.54% 25.97% 30.59% 19.57% 24.97% 23.87% -
Total Cost 204,985 189,227 175,780 171,822 147,552 131,350 118,661 9.52%
-
Net Worth 263,817 244,966 231,504 223,228 216,700 172,734 153,546 9.43%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 8,654 8,702 - - - - 5,802 6.88%
Div Payout % 35.31% 42.70% - - - - 53.01% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 263,817 244,966 231,504 223,228 216,700 172,734 153,546 9.43%
NOSH 134,600 133,133 133,048 132,874 132,945 98,705 97,181 5.57%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.85% 9.94% 9.15% 7.68% 9.70% 9.35% 8.62% -
ROE 9.29% 8.32% 7.43% 6.35% 7.24% 7.66% 7.13% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 170.82 157.81 145.42 140.07 122.91 146.80 133.63 4.17%
EPS 18.21 15.31 12.93 10.67 11.79 13.40 11.26 8.33%
DPS 6.50 6.50 0.00 0.00 0.00 0.00 5.97 1.42%
NAPS 1.96 1.84 1.74 1.68 1.63 1.75 1.58 3.65%
Adjusted Per Share Value based on latest NOSH - 132,874
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 162.09 148.12 136.40 131.21 115.20 102.15 91.55 9.97%
EPS 17.28 14.37 12.13 10.00 11.05 9.32 7.72 14.35%
DPS 6.10 6.14 0.00 0.00 0.00 0.00 4.09 6.88%
NAPS 1.8599 1.727 1.6321 1.5738 1.5277 1.2178 1.0825 9.43%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.40 1.60 1.41 1.02 1.02 1.07 1.17 -
P/RPS 1.41 1.01 0.97 0.73 0.83 0.73 0.88 8.16%
P/EPS 13.18 10.45 10.90 9.56 8.65 7.99 10.39 4.04%
EY 7.59 9.57 9.17 10.47 11.56 12.52 9.63 -3.88%
DY 2.71 4.06 0.00 0.00 0.00 0.00 5.10 -9.99%
P/NAPS 1.22 0.87 0.81 0.61 0.63 0.61 0.74 8.68%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 14/05/15 20/05/14 16/05/13 25/05/12 25/05/11 14/05/10 -
Price 2.31 1.61 1.70 1.10 1.02 1.11 1.19 -
P/RPS 1.35 1.02 1.17 0.79 0.83 0.76 0.89 7.18%
P/EPS 12.69 10.52 13.14 10.30 8.65 8.29 10.57 3.09%
EY 7.88 9.51 7.61 9.70 11.56 12.07 9.47 -3.01%
DY 2.81 4.04 0.00 0.00 0.00 0.00 5.02 -9.20%
P/NAPS 1.18 0.88 0.98 0.65 0.63 0.63 0.75 7.83%

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