Highlights

[YSPSAH] QoQ Cumulative Quarter Result on 2012-09-30 [#3]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 14-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     30.91%    YoY -     -0.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 95,405 48,783 180,610 134,134 88,583 43,276 156,773 -28.21%
  QoQ % 95.57% -72.99% 34.65% 51.42% 104.69% -72.40% -
  Horiz. % 60.86% 31.12% 115.20% 85.56% 56.50% 27.60% 100.00%
PBT 11,116 6,097 20,151 16,260 11,564 5,653 18,666 -29.24%
  QoQ % 82.32% -69.74% 23.93% 40.61% 104.56% -69.71% -
  Horiz. % 59.55% 32.66% 107.96% 87.11% 61.95% 30.29% 100.00%
Tax -2,962 -1,533 -6,580 -5,222 -3,177 -1,813 -2,939 0.52%
  QoQ % -93.22% 76.70% -26.01% -64.37% -75.23% 38.31% -
  Horiz. % 100.78% 52.16% 223.89% 177.68% 108.10% 61.69% 100.00%
NP 8,154 4,564 13,571 11,038 8,387 3,840 15,727 -35.49%
  QoQ % 78.66% -66.37% 22.95% 31.61% 118.41% -75.58% -
  Horiz. % 51.85% 29.02% 86.29% 70.19% 53.33% 24.42% 100.00%
NP to SH 7,952 4,438 13,628 11,028 8,424 3,882 15,380 -35.61%
  QoQ % 79.18% -67.43% 23.58% 30.91% 117.00% -74.76% -
  Horiz. % 51.70% 28.86% 88.61% 71.70% 54.77% 25.24% 100.00%
Tax Rate 26.65 % 25.14 % 32.65 % 32.12 % 27.47 % 32.07 % 15.75 % 42.04%
  QoQ % 6.01% -23.00% 1.65% 16.93% -14.34% 103.62% -
  Horiz. % 169.21% 159.62% 207.30% 203.94% 174.41% 203.62% 100.00%
Total Cost 87,251 44,219 167,039 123,096 80,196 39,436 141,046 -27.42%
  QoQ % 97.32% -73.53% 35.70% 53.49% 103.36% -72.04% -
  Horiz. % 61.86% 31.35% 118.43% 87.27% 56.86% 27.96% 100.00%
Net Worth 218,081 223,228 218,260 215,504 214,259 216,700 182,011 12.82%
  QoQ % -2.31% 2.28% 1.28% 0.58% -1.13% 19.06% -
  Horiz. % 119.82% 122.65% 119.92% 118.40% 117.72% 119.06% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 218,081 223,228 218,260 215,504 214,259 216,700 182,011 12.82%
  QoQ % -2.31% 2.28% 1.28% 0.58% -1.13% 19.06% -
  Horiz. % 119.82% 122.65% 119.92% 118.40% 117.72% 119.06% 100.00%
NOSH 132,976 132,874 133,085 133,027 133,080 132,945 113,757 10.98%
  QoQ % 0.08% -0.16% 0.04% -0.04% 0.10% 16.87% -
  Horiz. % 116.89% 116.80% 116.99% 116.94% 116.99% 116.87% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 8.55 % 9.36 % 7.51 % 8.23 % 9.47 % 8.87 % 10.03 % -10.11%
  QoQ % -8.65% 24.63% -8.75% -13.09% 6.76% -11.57% -
  Horiz. % 85.24% 93.32% 74.88% 82.05% 94.42% 88.43% 100.00%
ROE 3.65 % 1.99 % 6.24 % 5.12 % 3.93 % 1.79 % 8.45 % -42.89%
  QoQ % 83.42% -68.11% 21.87% 30.28% 119.55% -78.82% -
  Horiz. % 43.20% 23.55% 73.85% 60.59% 46.51% 21.18% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 71.75 36.71 135.71 100.83 66.56 32.55 137.81 -35.31%
  QoQ % 95.45% -72.95% 34.59% 51.49% 104.49% -76.38% -
  Horiz. % 52.06% 26.64% 98.48% 73.17% 48.30% 23.62% 100.00%
EPS 5.98 3.34 10.24 8.29 6.33 2.92 13.52 -41.98%
  QoQ % 79.04% -67.38% 23.52% 30.96% 116.78% -78.40% -
  Horiz. % 44.23% 24.70% 75.74% 61.32% 46.82% 21.60% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.6400 1.6800 1.6400 1.6200 1.6100 1.6300 1.6000 1.66%
  QoQ % -2.38% 2.44% 1.23% 0.62% -1.23% 1.87% -
  Horiz. % 102.50% 105.00% 102.50% 101.25% 100.62% 101.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,586
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 68.35 34.95 129.39 96.09 63.46 31.00 112.31 -28.21%
  QoQ % 95.57% -72.99% 34.66% 51.42% 104.71% -72.40% -
  Horiz. % 60.86% 31.12% 115.21% 85.56% 56.50% 27.60% 100.00%
EPS 5.70 3.18 9.76 7.90 6.03 2.78 11.02 -35.59%
  QoQ % 79.25% -67.42% 23.54% 31.01% 116.91% -74.77% -
  Horiz. % 51.72% 28.86% 88.57% 71.69% 54.72% 25.23% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5623 1.5992 1.5636 1.5439 1.5350 1.5524 1.3039 12.82%
  QoQ % -2.31% 2.28% 1.28% 0.58% -1.12% 19.06% -
  Horiz. % 119.82% 122.65% 119.92% 118.41% 117.72% 119.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.2900 1.0200 1.0400 1.0600 1.0900 1.0200 1.0000 -
P/RPS 1.80 2.78 0.77 1.05 1.64 3.13 0.73 82.62%
  QoQ % -35.25% 261.04% -26.67% -35.98% -47.60% 328.77% -
  Horiz. % 246.58% 380.82% 105.48% 143.84% 224.66% 428.77% 100.00%
P/EPS 21.57 30.54 10.16 12.79 17.22 34.93 7.40 104.19%
  QoQ % -29.37% 200.59% -20.56% -25.73% -50.70% 372.03% -
  Horiz. % 291.49% 412.70% 137.30% 172.84% 232.70% 472.03% 100.00%
EY 4.64 3.27 9.85 7.82 5.81 2.86 13.52 -51.01%
  QoQ % 41.90% -66.80% 25.96% 34.60% 103.15% -78.85% -
  Horiz. % 34.32% 24.19% 72.86% 57.84% 42.97% 21.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.79 0.61 0.63 0.65 0.68 0.63 0.63 16.30%
  QoQ % 29.51% -3.17% -3.08% -4.41% 7.94% 0.00% -
  Horiz. % 125.40% 96.83% 100.00% 103.17% 107.94% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 16/05/13 27/02/13 14/11/12 15/08/12 25/05/12 27/02/12 -
Price 1.3800 1.1000 1.0400 1.0800 1.0300 1.0200 1.0300 -
P/RPS 1.92 3.00 0.77 1.07 1.55 3.13 0.75 87.24%
  QoQ % -36.00% 289.61% -28.04% -30.97% -50.48% 317.33% -
  Horiz. % 256.00% 400.00% 102.67% 142.67% 206.67% 417.33% 100.00%
P/EPS 23.08 32.93 10.16 13.03 16.27 34.93 7.62 109.48%
  QoQ % -29.91% 224.11% -22.03% -19.91% -53.42% 358.40% -
  Horiz. % 302.89% 432.15% 133.33% 171.00% 213.52% 458.40% 100.00%
EY 4.33 3.04 9.85 7.68 6.15 2.86 13.13 -52.30%
  QoQ % 42.43% -69.14% 28.26% 24.88% 115.03% -78.22% -
  Horiz. % 32.98% 23.15% 75.02% 58.49% 46.84% 21.78% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.84 0.65 0.63 0.67 0.64 0.63 0.64 19.90%
  QoQ % 29.23% 3.17% -5.97% 4.69% 1.59% -1.56% -
  Horiz. % 131.25% 101.56% 98.44% 104.69% 100.00% 98.44% 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.
 


 

2003 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7450.00 
 KOTRA 2.190.00 
 UCREST 0.110.00 
 EITA 1.430.00 
 PUC 0.0450.00 
 WILLOW 0.5150.00 
 IRIS 0.140.00 
 HSI-C9L 0.2050.00 
 HOOVER 0.400.00 
 BTECH 0.2050.00 
Partners & Brokers