[YSPSAH] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -15.4%
YoY- 20.24%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 291,904 265,610 238,300 229,920 210,103 193,476 186,117 7.78%
PBT 39,213 28,104 40,382 33,890 30,493 23,905 20,595 11.32%
Tax -10,867 -10,081 -8,779 -8,955 -9,617 -6,209 -6,300 9.50%
NP 28,346 18,023 31,603 24,935 20,876 17,696 14,295 12.08%
-
NP to SH 28,455 18,344 31,475 24,508 20,383 17,208 14,184 12.29%
-
Tax Rate 27.71% 35.87% 21.74% 26.42% 31.54% 25.97% 30.59% -
Total Cost 263,558 247,587 206,697 204,985 189,227 175,780 171,822 7.38%
-
Net Worth 318,156 297,511 282,806 263,817 244,966 231,504 223,228 6.08%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 9,620 11,496 10,779 8,654 8,702 - - -
Div Payout % 33.81% 62.67% 34.25% 35.31% 42.70% - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 318,156 297,511 282,806 263,817 244,966 231,504 223,228 6.08%
NOSH 138,404 137,047 134,669 134,600 133,133 133,048 132,874 0.68%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 9.71% 6.79% 13.26% 10.85% 9.94% 9.15% 7.68% -
ROE 8.94% 6.17% 11.13% 9.29% 8.32% 7.43% 6.35% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 211.02 193.73 176.95 170.82 157.81 145.42 140.07 7.06%
EPS 20.57 13.38 23.37 18.21 15.31 12.93 10.67 11.55%
DPS 7.00 8.50 8.00 6.50 6.50 0.00 0.00 -
NAPS 2.30 2.17 2.10 1.96 1.84 1.74 1.68 5.37%
Adjusted Per Share Value based on latest NOSH - 134,600
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 205.79 187.25 168.00 162.09 148.12 136.40 131.21 7.78%
EPS 20.06 12.93 22.19 17.28 14.37 12.13 10.00 12.29%
DPS 6.78 8.11 7.60 6.10 6.14 0.00 0.00 -
NAPS 2.243 2.0974 1.9938 1.8599 1.727 1.6321 1.5738 6.08%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 2.85 2.50 2.32 2.40 1.60 1.41 1.02 -
P/RPS 1.35 1.29 1.31 1.41 1.01 0.97 0.73 10.78%
P/EPS 13.85 18.68 9.93 13.18 10.45 10.90 9.56 6.37%
EY 7.22 5.35 10.07 7.59 9.57 9.17 10.47 -6.00%
DY 2.46 3.40 3.45 2.71 4.06 0.00 0.00 -
P/NAPS 1.24 1.15 1.10 1.22 0.87 0.81 0.61 12.54%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 25/05/18 23/05/17 27/05/16 14/05/15 20/05/14 16/05/13 -
Price 2.49 2.50 2.30 2.31 1.61 1.70 1.10 -
P/RPS 1.18 1.29 1.30 1.35 1.02 1.17 0.79 6.91%
P/EPS 12.10 18.68 9.84 12.69 10.52 13.14 10.30 2.71%
EY 8.26 5.35 10.16 7.88 9.51 7.61 9.70 -2.64%
DY 2.81 3.40 3.48 2.81 4.04 0.00 0.00 -
P/NAPS 1.08 1.15 1.10 1.18 0.88 0.98 0.65 8.82%

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