Highlights

[YSPSAH] QoQ Quarter Result on 2012-06-30 [#2]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 15-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     17.00%    YoY -     76.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 48,783 46,476 45,551 45,307 43,276 42,236 39,573 14.95%
  QoQ % 4.96% 2.03% 0.54% 4.69% 2.46% 6.73% -
  Horiz. % 123.27% 117.44% 115.11% 114.49% 109.36% 106.73% 100.00%
PBT 6,097 3,891 4,696 5,911 5,653 5,228 5,925 1.92%
  QoQ % 56.69% -17.14% -20.55% 4.56% 8.13% -11.76% -
  Horiz. % 102.90% 65.67% 79.26% 99.76% 95.41% 88.24% 100.00%
Tax -1,533 -1,358 -2,045 -1,364 -1,813 -880 -914 41.12%
  QoQ % -12.89% 33.59% -49.93% 24.77% -106.02% 3.72% -
  Horiz. % 167.72% 148.58% 223.74% 149.23% 198.36% 96.28% 100.00%
NP 4,564 2,533 2,651 4,547 3,840 4,348 5,011 -6.03%
  QoQ % 80.18% -4.45% -41.70% 18.41% -11.68% -13.23% -
  Horiz. % 91.08% 50.55% 52.90% 90.74% 76.63% 86.77% 100.00%
NP to SH 4,438 2,600 2,604 4,542 3,882 4,255 4,972 -7.29%
  QoQ % 70.69% -0.15% -42.67% 17.00% -8.77% -14.42% -
  Horiz. % 89.26% 52.29% 52.37% 91.35% 78.08% 85.58% 100.00%
Tax Rate 25.14 % 34.90 % 43.55 % 23.08 % 32.07 % 16.83 % 15.43 % 38.42%
  QoQ % -27.97% -19.86% 88.69% -28.03% 90.55% 9.07% -
  Horiz. % 162.93% 226.18% 282.24% 149.58% 207.84% 109.07% 100.00%
Total Cost 44,219 43,943 42,900 40,760 39,436 37,888 34,562 17.84%
  QoQ % 0.63% 2.43% 5.25% 3.36% 4.09% 9.62% -
  Horiz. % 127.94% 127.14% 124.12% 117.93% 114.10% 109.62% 100.00%
Net Worth 223,228 218,666 215,228 214,446 216,700 212,749 188,097 12.08%
  QoQ % 2.09% 1.60% 0.36% -1.04% 1.86% 13.11% -
  Horiz. % 118.68% 116.25% 114.42% 114.01% 115.21% 113.11% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 223,228 218,666 215,228 214,446 216,700 212,749 188,097 12.08%
  QoQ % 2.09% 1.60% 0.36% -1.04% 1.86% 13.11% -
  Horiz. % 118.68% 116.25% 114.42% 114.01% 115.21% 113.11% 100.00%
NOSH 132,874 133,333 132,857 133,196 132,945 132,968 119,807 7.14%
  QoQ % -0.34% 0.36% -0.25% 0.19% -0.02% 10.99% -
  Horiz. % 110.91% 111.29% 110.89% 111.18% 110.97% 110.99% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 9.36 % 5.45 % 5.82 % 10.04 % 8.87 % 10.29 % 12.66 % -18.22%
  QoQ % 71.74% -6.36% -42.03% 13.19% -13.80% -18.72% -
  Horiz. % 73.93% 43.05% 45.97% 79.30% 70.06% 81.28% 100.00%
ROE 1.99 % 1.19 % 1.21 % 2.12 % 1.79 % 2.00 % 2.64 % -17.16%
  QoQ % 67.23% -1.65% -42.92% 18.44% -10.50% -24.24% -
  Horiz. % 75.38% 45.08% 45.83% 80.30% 67.80% 75.76% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 36.71 34.86 34.29 34.02 32.55 31.76 33.03 7.29%
  QoQ % 5.31% 1.66% 0.79% 4.52% 2.49% -3.84% -
  Horiz. % 111.14% 105.54% 103.81% 103.00% 98.55% 96.16% 100.00%
EPS 3.34 1.95 1.96 3.41 2.92 3.20 4.15 -13.47%
  QoQ % 71.28% -0.51% -42.52% 16.78% -8.75% -22.89% -
  Horiz. % 80.48% 46.99% 47.23% 82.17% 70.36% 77.11% 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 1.6800 1.6400 1.6200 1.6100 1.6300 1.6000 1.5700 4.61%
  QoQ % 2.44% 1.23% 0.62% -1.23% 1.87% 1.91% -
  Horiz. % 107.01% 104.46% 103.18% 102.55% 103.82% 101.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,586
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 34.95 33.30 32.63 32.46 31.00 30.26 28.35 14.96%
  QoQ % 4.95% 2.05% 0.52% 4.71% 2.45% 6.74% -
  Horiz. % 123.28% 117.46% 115.10% 114.50% 109.35% 106.74% 100.00%
EPS 3.18 1.86 1.87 3.25 2.78 3.05 3.56 -7.24%
  QoQ % 70.97% -0.53% -42.46% 16.91% -8.85% -14.33% -
  Horiz. % 89.33% 52.25% 52.53% 91.29% 78.09% 85.67% 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 1.5992 1.5665 1.5419 1.5363 1.5524 1.5241 1.3475 12.08%
  QoQ % 2.09% 1.60% 0.36% -1.04% 1.86% 13.11% -
  Horiz. % 118.68% 116.25% 114.43% 114.01% 115.21% 113.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.0200 1.0400 1.0600 1.0900 1.0200 1.0000 0.9400 -
P/RPS 2.78 2.98 3.09 3.20 3.13 3.15 2.85 -1.64%
  QoQ % -6.71% -3.56% -3.44% 2.24% -0.63% 10.53% -
  Horiz. % 97.54% 104.56% 108.42% 112.28% 109.82% 110.53% 100.00%
P/EPS 30.54 53.33 54.08 31.96 34.93 31.25 22.65 22.03%
  QoQ % -42.73% -1.39% 69.21% -8.50% 11.78% 37.97% -
  Horiz. % 134.83% 235.45% 238.76% 141.10% 154.22% 137.97% 100.00%
EY 3.27 1.88 1.85 3.13 2.86 3.20 4.41 -18.06%
  QoQ % 73.94% 1.62% -40.89% 9.44% -10.63% -27.44% -
  Horiz. % 74.15% 42.63% 41.95% 70.98% 64.85% 72.56% 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 0.61 0.63 0.65 0.68 0.63 0.63 0.60 1.11%
  QoQ % -3.17% -3.08% -4.41% 7.94% 0.00% 5.00% -
  Horiz. % 101.67% 105.00% 108.33% 113.33% 105.00% 105.00% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 16/05/13 27/02/13 14/11/12 15/08/12 25/05/12 27/02/12 30/11/11 -
Price 1.1000 1.0400 1.0800 1.0300 1.0200 1.0300 0.9500 -
P/RPS 3.00 2.98 3.15 3.03 3.13 3.24 2.88 2.76%
  QoQ % 0.67% -5.40% 3.96% -3.19% -3.40% 12.50% -
  Horiz. % 104.17% 103.47% 109.38% 105.21% 108.68% 112.50% 100.00%
P/EPS 32.93 53.33 55.10 30.21 34.93 32.19 22.89 27.41%
  QoQ % -38.25% -3.21% 82.39% -13.51% 8.51% 40.63% -
  Horiz. % 143.86% 232.98% 240.72% 131.98% 152.60% 140.63% 100.00%
EY 3.04 1.88 1.81 3.31 2.86 3.11 4.37 -21.47%
  QoQ % 61.70% 3.87% -45.32% 15.73% -8.04% -28.83% -
  Horiz. % 69.57% 43.02% 41.42% 75.74% 65.45% 71.17% 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 0.65 0.63 0.67 0.64 0.63 0.64 0.61 4.32%
  QoQ % 3.17% -5.97% 4.69% 1.59% -1.56% 4.92% -
  Horiz. % 106.56% 103.28% 109.84% 104.92% 103.28% 104.92% 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