[YSPSAH] QoQ Quarter Result on 31-Dec-2016 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 203.3%
YoY- 87.83%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 66,093 59,907 67,539 59,719 59,194 51,848 66,304 -0.21%
PBT 5,384 4,563 11,674 13,991 6,060 8,657 7,609 -20.57%
Tax -2,085 -1,527 -3,030 -2,095 -2,017 -1,637 -2,650 -14.76%
NP 3,299 3,036 8,644 11,896 4,043 7,020 4,959 -23.77%
-
NP to SH 3,329 3,165 8,767 11,950 3,940 6,818 4,886 -22.55%
-
Tax Rate 38.73% 33.46% 25.96% 14.97% 33.28% 18.91% 34.83% -
Total Cost 62,794 56,871 58,895 47,823 55,151 44,828 61,345 1.56%
-
Net Worth 282,419 275,923 282,806 274,836 264,907 260,054 263,817 4.64%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 11,496 - - - 10,779 - -
Div Payout % - 363.25% - - - 158.10% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 282,419 275,923 282,806 274,836 264,907 260,054 263,817 4.64%
NOSH 136,434 135,256 134,669 134,723 134,470 134,743 134,600 0.90%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.99% 5.07% 12.80% 19.92% 6.83% 13.54% 7.48% -
ROE 1.18% 1.15% 3.10% 4.35% 1.49% 2.62% 1.85% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 48.44 44.29 50.15 44.33 44.02 38.48 49.26 -1.11%
EPS 2.44 2.34 6.51 8.87 2.93 5.06 3.63 -23.24%
DPS 0.00 8.50 0.00 0.00 0.00 8.00 0.00 -
NAPS 2.07 2.04 2.10 2.04 1.97 1.93 1.96 3.70%
Adjusted Per Share Value based on latest NOSH - 134,723
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 46.60 42.23 47.61 42.10 41.73 36.55 46.74 -0.19%
EPS 2.35 2.23 6.18 8.42 2.78 4.81 3.44 -22.41%
DPS 0.00 8.11 0.00 0.00 0.00 7.60 0.00 -
NAPS 1.991 1.9452 1.9938 1.9376 1.8676 1.8334 1.8599 4.64%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.99 2.92 2.32 1.91 2.24 2.21 2.40 -
P/RPS 6.17 6.59 4.63 4.31 5.09 5.74 4.87 17.06%
P/EPS 122.54 124.79 35.64 21.53 76.45 43.68 66.12 50.82%
EY 0.82 0.80 2.81 4.64 1.31 2.29 1.51 -33.41%
DY 0.00 2.91 0.00 0.00 0.00 3.62 0.00 -
P/NAPS 1.44 1.43 1.10 0.94 1.14 1.15 1.22 11.67%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 16/11/17 29/08/17 23/05/17 22/02/17 15/11/16 15/08/16 27/05/16 -
Price 2.86 2.87 2.30 2.09 2.10 2.14 2.31 -
P/RPS 5.90 6.48 4.59 4.71 4.77 5.56 4.69 16.51%
P/EPS 117.21 122.65 35.33 23.56 71.67 42.29 63.64 50.19%
EY 0.85 0.82 2.83 4.24 1.40 2.36 1.57 -33.54%
DY 0.00 2.96 0.00 0.00 0.00 3.74 0.00 -
P/NAPS 1.38 1.41 1.10 1.02 1.07 1.11 1.18 10.99%

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