[YSPSAH] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
14-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 23.59%
YoY- 18.45%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 265,610 238,300 229,920 210,103 193,476 186,117 163,409 8.42%
PBT 28,104 40,382 33,890 30,493 23,905 20,595 19,715 6.08%
Tax -10,081 -8,779 -8,955 -9,617 -6,209 -6,300 -3,858 17.35%
NP 18,023 31,603 24,935 20,876 17,696 14,295 15,857 2.15%
-
NP to SH 18,344 31,475 24,508 20,383 17,208 14,184 15,679 2.64%
-
Tax Rate 35.87% 21.74% 26.42% 31.54% 25.97% 30.59% 19.57% -
Total Cost 247,587 206,697 204,985 189,227 175,780 171,822 147,552 9.00%
-
Net Worth 297,511 282,806 263,817 244,966 231,504 223,228 216,700 5.42%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 11,496 10,779 8,654 8,702 - - - -
Div Payout % 62.67% 34.25% 35.31% 42.70% - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 297,511 282,806 263,817 244,966 231,504 223,228 216,700 5.42%
NOSH 137,047 134,669 134,600 133,133 133,048 132,874 132,945 0.50%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 6.79% 13.26% 10.85% 9.94% 9.15% 7.68% 9.70% -
ROE 6.17% 11.13% 9.29% 8.32% 7.43% 6.35% 7.24% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 193.73 176.95 170.82 157.81 145.42 140.07 122.91 7.87%
EPS 13.38 23.37 18.21 15.31 12.93 10.67 11.79 2.12%
DPS 8.50 8.00 6.50 6.50 0.00 0.00 0.00 -
NAPS 2.17 2.10 1.96 1.84 1.74 1.68 1.63 4.88%
Adjusted Per Share Value based on latest NOSH - 133,133
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 187.25 168.00 162.09 148.12 136.40 131.21 115.20 8.42%
EPS 12.93 22.19 17.28 14.37 12.13 10.00 11.05 2.65%
DPS 8.11 7.60 6.10 6.14 0.00 0.00 0.00 -
NAPS 2.0974 1.9938 1.8599 1.727 1.6321 1.5738 1.5277 5.42%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.50 2.32 2.40 1.60 1.41 1.02 1.02 -
P/RPS 1.29 1.31 1.41 1.01 0.97 0.73 0.83 7.62%
P/EPS 18.68 9.93 13.18 10.45 10.90 9.56 8.65 13.68%
EY 5.35 10.07 7.59 9.57 9.17 10.47 11.56 -12.04%
DY 3.40 3.45 2.71 4.06 0.00 0.00 0.00 -
P/NAPS 1.15 1.10 1.22 0.87 0.81 0.61 0.63 10.54%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 23/05/17 27/05/16 14/05/15 20/05/14 16/05/13 25/05/12 -
Price 2.50 2.30 2.31 1.61 1.70 1.10 1.02 -
P/RPS 1.29 1.30 1.35 1.02 1.17 0.79 0.83 7.62%
P/EPS 18.68 9.84 12.69 10.52 13.14 10.30 8.65 13.68%
EY 5.35 10.16 7.88 9.51 7.61 9.70 11.56 -12.04%
DY 3.40 3.48 2.81 4.04 0.00 0.00 0.00 -
P/NAPS 1.15 1.10 1.18 0.88 0.98 0.65 0.63 10.54%

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