Highlights

[YSPSAH] QoQ Cumulative Quarter Result on 2017-06-30 [#2]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     36.10%    YoY -     1.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 71,593 261,556 193,539 127,446 67,539 237,065 177,346 -45.41%
  QoQ % -72.63% 35.14% 51.86% 88.70% -71.51% 33.67% -
  Horiz. % 40.37% 147.48% 109.13% 71.86% 38.08% 133.67% 100.00%
PBT 10,090 29,688 21,621 16,237 11,674 36,317 22,326 -41.14%
  QoQ % -66.01% 37.31% 33.16% 39.09% -67.86% 62.67% -
  Horiz. % 45.19% 132.98% 96.84% 72.73% 52.29% 162.67% 100.00%
Tax -3,487 -9,624 -6,642 -4,557 -3,030 -8,399 -6,304 -32.64%
  QoQ % 63.77% -44.90% -45.75% -50.40% 63.92% -33.23% -
  Horiz. % 55.31% 152.66% 105.36% 72.29% 48.06% 133.23% 100.00%
NP 6,603 20,064 14,979 11,680 8,644 27,918 16,022 -44.65%
  QoQ % -67.09% 33.95% 28.24% 35.12% -69.04% 74.25% -
  Horiz. % 41.21% 125.23% 93.49% 72.90% 53.95% 174.25% 100.00%
NP to SH 6,729 20,382 15,261 11,932 8,767 27,594 15,644 -43.05%
  QoQ % -66.99% 33.56% 27.90% 36.10% -68.23% 76.39% -
  Horiz. % 43.01% 130.29% 97.55% 76.27% 56.04% 176.39% 100.00%
Tax Rate 34.56 % 32.42 % 30.72 % 28.07 % 25.96 % 23.13 % 28.24 % 14.43%
  QoQ % 6.60% 5.53% 9.44% 8.13% 12.24% -18.09% -
  Horiz. % 122.38% 114.80% 108.78% 99.40% 91.93% 81.91% 100.00%
Total Cost 64,990 241,492 178,560 115,766 58,895 209,147 161,324 -45.48%
  QoQ % -73.09% 35.24% 54.24% 96.56% -71.84% 29.64% -
  Horiz. % 40.29% 149.69% 110.68% 71.76% 36.51% 129.64% 100.00%
Net Worth 297,511 289,871 280,553 275,042 282,806 274,727 265,221 7.97%
  QoQ % 2.64% 3.32% 2.00% -2.75% 2.94% 3.58% -
  Horiz. % 112.17% 109.29% 105.78% 103.70% 106.63% 103.58% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 11,622 11,520 11,460 - 10,773 10,770 -
  QoQ % 0.00% 0.88% 0.53% 0.00% 0.00% 0.03% -
  Horiz. % 0.00% 107.91% 106.96% 106.40% 0.00% 100.03% 100.00%
Div Payout % - % 57.02 % 75.49 % 96.05 % - % 39.04 % 68.85 % -
  QoQ % 0.00% -24.47% -21.41% 0.00% 0.00% -43.30% -
  Horiz. % 0.00% 82.82% 109.64% 139.51% 0.00% 56.70% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 297,511 289,871 280,553 275,042 282,806 274,727 265,221 7.97%
  QoQ % 2.64% 3.32% 2.00% -2.75% 2.94% 3.58% -
  Horiz. % 112.17% 109.29% 105.78% 103.70% 106.63% 103.58% 100.00%
NOSH 137,102 136,732 135,532 134,824 134,669 134,670 134,629 1.22%
  QoQ % 0.27% 0.88% 0.53% 0.12% -0.00% 0.03% -
  Horiz. % 101.84% 101.56% 100.67% 100.14% 100.03% 100.03% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 9.22 % 7.67 % 7.74 % 9.16 % 12.80 % 11.78 % 9.03 % 1.40%
  QoQ % 20.21% -0.90% -15.50% -28.44% 8.66% 30.45% -
  Horiz. % 102.10% 84.94% 85.71% 101.44% 141.75% 130.45% 100.00%
ROE 2.26 % 7.03 % 5.44 % 4.34 % 3.10 % 10.04 % 5.90 % -47.29%
  QoQ % -67.85% 29.23% 25.35% 40.00% -69.12% 70.17% -
  Horiz. % 38.31% 119.15% 92.20% 73.56% 52.54% 170.17% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 52.22 191.29 142.80 94.53 50.15 176.03 131.73 -46.07%
  QoQ % -72.70% 33.96% 51.06% 88.49% -71.51% 33.63% -
  Horiz. % 39.64% 145.21% 108.40% 71.76% 38.07% 133.63% 100.00%
EPS 4.91 15.01 11.26 8.85 6.51 20.49 11.62 -43.72%
  QoQ % -67.29% 33.30% 27.23% 35.94% -68.23% 76.33% -
  Horiz. % 42.25% 129.17% 96.90% 76.16% 56.02% 176.33% 100.00%
DPS 0.00 8.50 8.50 8.50 0.00 8.00 8.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 106.25% 106.25% 106.25% 0.00% 100.00% 100.00%
NAPS 2.1700 2.1200 2.0700 2.0400 2.1000 2.0400 1.9700 6.66%
  QoQ % 2.36% 2.42% 1.47% -2.86% 2.94% 3.55% -
  Horiz. % 110.15% 107.61% 105.08% 103.55% 106.60% 103.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,586
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 51.29 187.38 138.65 91.30 48.38 169.83 127.05 -45.41%
  QoQ % -72.63% 35.15% 51.86% 88.71% -71.51% 33.67% -
  Horiz. % 40.37% 147.49% 109.13% 71.86% 38.08% 133.67% 100.00%
EPS 4.82 14.60 10.93 8.55 6.28 19.77 11.21 -43.06%
  QoQ % -66.99% 33.58% 27.84% 36.15% -68.23% 76.36% -
  Horiz. % 43.00% 130.24% 97.50% 76.27% 56.02% 176.36% 100.00%
DPS 0.00 8.33 8.25 8.21 0.00 7.72 7.72 -
  QoQ % 0.00% 0.97% 0.49% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 107.90% 106.87% 106.35% 0.00% 100.00% 100.00%
NAPS 2.1314 2.0766 2.0099 1.9704 2.0260 1.9681 1.9000 7.97%
  QoQ % 2.64% 3.32% 2.00% -2.74% 2.94% 3.58% -
  Horiz. % 112.18% 109.29% 105.78% 103.71% 106.63% 103.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.5000 2.6900 2.9900 2.9200 2.3200 1.9100 2.2400 -
P/RPS 4.79 1.41 2.09 3.09 4.63 1.09 1.70 99.62%
  QoQ % 239.72% -32.54% -32.36% -33.26% 324.77% -35.88% -
  Horiz. % 281.76% 82.94% 122.94% 181.76% 272.35% 64.12% 100.00%
P/EPS 50.94 18.05 26.55 32.99 35.64 9.32 19.28 91.23%
  QoQ % 182.22% -32.02% -19.52% -7.44% 282.40% -51.66% -
  Horiz. % 264.21% 93.62% 137.71% 171.11% 184.85% 48.34% 100.00%
EY 1.96 5.54 3.77 3.03 2.81 10.73 5.19 -47.78%
  QoQ % -64.62% 46.95% 24.42% 7.83% -73.81% 106.74% -
  Horiz. % 37.76% 106.74% 72.64% 58.38% 54.14% 206.74% 100.00%
DY 0.00 3.16 2.84 2.91 0.00 4.19 3.57 -
  QoQ % 0.00% 11.27% -2.41% 0.00% 0.00% 17.37% -
  Horiz. % 0.00% 88.52% 79.55% 81.51% 0.00% 117.37% 100.00%
P/NAPS 1.15 1.27 1.44 1.43 1.10 0.94 1.14 0.58%
  QoQ % -9.45% -11.81% 0.70% 30.00% 17.02% -17.54% -
  Horiz. % 100.88% 111.40% 126.32% 125.44% 96.49% 82.46% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 28/02/18 16/11/17 29/08/17 23/05/17 22/02/17 15/11/16 -
Price 2.5000 2.5200 2.8600 2.8700 2.3000 2.0900 2.1000 -
P/RPS 4.79 1.32 2.00 3.04 4.59 1.19 1.59 108.73%
  QoQ % 262.88% -34.00% -34.21% -33.77% 285.71% -25.16% -
  Horiz. % 301.26% 83.02% 125.79% 191.19% 288.68% 74.84% 100.00%
P/EPS 50.94 16.91 25.40 32.43 35.33 10.20 18.07 99.68%
  QoQ % 201.24% -33.43% -21.68% -8.21% 246.37% -43.55% -
  Horiz. % 281.90% 93.58% 140.56% 179.47% 195.52% 56.45% 100.00%
EY 1.96 5.92 3.94 3.08 2.83 9.80 5.53 -49.95%
  QoQ % -66.89% 50.25% 27.92% 8.83% -71.12% 77.22% -
  Horiz. % 35.44% 107.05% 71.25% 55.70% 51.18% 177.22% 100.00%
DY 0.00 3.37 2.97 2.96 0.00 3.83 3.81 -
  QoQ % 0.00% 13.47% 0.34% 0.00% 0.00% 0.52% -
  Horiz. % 0.00% 88.45% 77.95% 77.69% 0.00% 100.52% 100.00%
P/NAPS 1.15 1.19 1.38 1.41 1.10 1.02 1.07 4.93%
  QoQ % -3.36% -13.77% -2.13% 28.18% 7.84% -4.67% -
  Horiz. % 107.48% 111.21% 128.97% 131.78% 102.80% 95.33% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

289  696  426  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.185-0.015 
 ASB 0.19+0.005 
 XOX 0.045-0.01 
 ARMADA 0.315-0.02 
 HSI-H8W 0.205+0.06 
 LAMBO-WB 0.005-0.005 
 AIRASIA 1.00-0.11 
 KNM 0.22-0.025 
 DSONIC 1.07-0.06 
 PWRWELL 0.32-0.035 
Partners & Brokers