Highlights

[YSPSAH] QoQ Quarter Result on 2015-06-30 [#2]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 18-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -63.39%    YoY -     254.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 66,304 53,665 59,319 50,632 59,309 54,861 49,821 20.97%
  QoQ % 23.55% -9.53% 17.16% -14.63% 8.11% 10.12% -
  Horiz. % 133.08% 107.72% 119.06% 101.63% 119.04% 110.12% 100.00%
PBT 7,609 7,395 13,493 5,393 13,246 9,977 5,003 32.22%
  QoQ % 2.89% -45.19% 150.19% -59.29% 32.77% 99.42% -
  Horiz. % 152.09% 147.81% 269.70% 107.80% 264.76% 199.42% 100.00%
Tax -2,650 -801 -3,585 -1,919 -3,849 -2,783 -1,836 27.69%
  QoQ % -230.84% 77.66% -86.82% 50.14% -38.30% -51.58% -
  Horiz. % 144.34% 43.63% 195.26% 104.52% 209.64% 151.58% 100.00%
NP 4,959 6,594 9,908 3,474 9,397 7,194 3,167 34.81%
  QoQ % -24.80% -33.45% 185.20% -63.03% 30.62% 127.16% -
  Horiz. % 156.58% 208.21% 312.85% 109.69% 296.72% 227.16% 100.00%
NP to SH 4,886 6,362 9,838 3,422 9,346 7,018 3,055 36.72%
  QoQ % -23.20% -35.33% 187.49% -63.39% 33.17% 129.72% -
  Horiz. % 159.93% 208.25% 322.03% 112.01% 305.92% 229.72% 100.00%
Tax Rate 34.83 % 10.83 % 26.57 % 35.58 % 29.06 % 27.89 % 36.70 % -3.42%
  QoQ % 221.61% -59.24% -25.32% 22.44% 4.20% -24.01% -
  Horiz. % 94.90% 29.51% 72.40% 96.95% 79.18% 75.99% 100.00%
Total Cost 61,345 47,071 49,411 47,158 49,912 47,667 46,654 20.00%
  QoQ % 30.32% -4.74% 4.78% -5.52% 4.71% 2.17% -
  Horiz. % 131.49% 100.89% 105.91% 101.08% 106.98% 102.17% 100.00%
Net Worth 263,817 258,246 252,669 239,673 244,966 235,708 227,132 10.49%
  QoQ % 2.16% 2.21% 5.42% -2.16% 3.93% 3.78% -
  Horiz. % 116.15% 113.70% 111.24% 105.52% 107.85% 103.78% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - 8,654 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 252.92 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 263,817 258,246 252,669 239,673 244,966 235,708 227,132 10.49%
  QoQ % 2.16% 2.21% 5.42% -2.16% 3.93% 3.78% -
  Horiz. % 116.15% 113.70% 111.24% 105.52% 107.85% 103.78% 100.00%
NOSH 134,600 134,503 134,398 133,151 133,133 133,168 132,826 0.89%
  QoQ % 0.07% 0.08% 0.94% 0.01% -0.03% 0.26% -
  Horiz. % 101.34% 101.26% 101.18% 100.25% 100.23% 100.26% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 7.48 % 12.29 % 16.70 % 6.86 % 15.84 % 13.11 % 6.36 % 11.41%
  QoQ % -39.14% -26.41% 143.44% -56.69% 20.82% 106.13% -
  Horiz. % 117.61% 193.24% 262.58% 107.86% 249.06% 206.13% 100.00%
ROE 1.85 % 2.46 % 3.89 % 1.43 % 3.82 % 2.98 % 1.35 % 23.35%
  QoQ % -24.80% -36.76% 172.03% -62.57% 28.19% 120.74% -
  Horiz. % 137.04% 182.22% 288.15% 105.93% 282.96% 220.74% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 49.26 39.90 44.14 38.03 44.55 41.20 37.51 19.90%
  QoQ % 23.46% -9.61% 16.07% -14.64% 8.13% 9.84% -
  Horiz. % 131.32% 106.37% 117.68% 101.39% 118.77% 109.84% 100.00%
EPS 3.63 4.73 7.32 2.57 7.02 5.27 2.30 35.52%
  QoQ % -23.26% -35.38% 184.82% -63.39% 33.21% 129.13% -
  Horiz. % 157.83% 205.65% 318.26% 111.74% 305.22% 229.13% 100.00%
DPS 0.00 0.00 0.00 6.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.9600 1.9200 1.8800 1.8000 1.8400 1.7700 1.7100 9.51%
  QoQ % 2.08% 2.13% 4.44% -2.17% 3.95% 3.51% -
  Horiz. % 114.62% 112.28% 109.94% 105.26% 107.60% 103.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,583
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 47.50 38.45 42.50 36.27 42.49 39.30 35.69 20.97%
  QoQ % 23.54% -9.53% 17.18% -14.64% 8.12% 10.11% -
  Horiz. % 133.09% 107.73% 119.08% 101.63% 119.05% 110.11% 100.00%
EPS 3.50 4.56 7.05 2.45 6.70 5.03 2.19 36.65%
  QoQ % -23.25% -35.32% 187.76% -63.43% 33.20% 129.68% -
  Horiz. % 159.82% 208.22% 321.92% 111.87% 305.94% 229.68% 100.00%
DPS 0.00 0.00 0.00 6.20 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.8900 1.8501 1.8102 1.7171 1.7550 1.6887 1.6272 10.49%
  QoQ % 2.16% 2.20% 5.42% -2.16% 3.93% 3.78% -
  Horiz. % 116.15% 113.70% 111.25% 105.52% 107.85% 103.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.4000 2.4800 2.3200 2.6200 1.6000 1.3000 1.5500 -
P/RPS 4.87 6.22 5.26 6.89 3.59 3.16 4.13 11.60%
  QoQ % -21.70% 18.25% -23.66% 91.92% 13.61% -23.49% -
  Horiz. % 117.92% 150.61% 127.36% 166.83% 86.92% 76.51% 100.00%
P/EPS 66.12 52.43 31.69 101.95 22.79 24.67 67.39 -1.26%
  QoQ % 26.11% 65.45% -68.92% 347.35% -7.62% -63.39% -
  Horiz. % 98.12% 77.80% 47.02% 151.28% 33.82% 36.61% 100.00%
EY 1.51 1.91 3.16 0.98 4.39 4.05 1.48 1.35%
  QoQ % -20.94% -39.56% 222.45% -77.68% 8.40% 173.65% -
  Horiz. % 102.03% 129.05% 213.51% 66.22% 296.62% 273.65% 100.00%
DY 0.00 0.00 0.00 2.48 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.22 1.29 1.23 1.46 0.87 0.73 0.91 21.56%
  QoQ % -5.43% 4.88% -15.75% 67.82% 19.18% -19.78% -
  Horiz. % 134.07% 141.76% 135.16% 160.44% 95.60% 80.22% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 26/02/16 24/11/15 18/08/15 14/05/15 27/02/15 27/11/14 -
Price 2.3100 2.6100 2.4800 2.3300 1.6100 1.5000 1.4200 -
P/RPS 4.69 6.54 5.62 6.13 3.61 3.64 3.79 15.25%
  QoQ % -28.29% 16.37% -8.32% 69.81% -0.82% -3.96% -
  Horiz. % 123.75% 172.56% 148.28% 161.74% 95.25% 96.04% 100.00%
P/EPS 63.64 55.18 33.88 90.66 22.93 28.46 61.74 2.04%
  QoQ % 15.33% 62.87% -62.63% 295.38% -19.43% -53.90% -
  Horiz. % 103.08% 89.37% 54.88% 146.84% 37.14% 46.10% 100.00%
EY 1.57 1.81 2.95 1.10 4.36 3.51 1.62 -2.07%
  QoQ % -13.26% -38.64% 168.18% -74.77% 24.22% 116.67% -
  Horiz. % 96.91% 111.73% 182.10% 67.90% 269.14% 216.67% 100.00%
DY 0.00 0.00 0.00 2.79 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.18 1.36 1.32 1.29 0.88 0.85 0.83 26.41%
  QoQ % -13.24% 3.03% 2.33% 46.59% 3.53% 2.41% -
  Horiz. % 142.17% 163.86% 159.04% 155.42% 106.02% 102.41% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers