Highlights

[YSPSAH] QoQ Quarter Result on 2016-06-30 [#2]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 15-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     39.54%    YoY -     99.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 67,539 59,719 59,194 51,848 66,304 53,665 59,319 9.03%
  QoQ % 13.09% 0.89% 14.17% -21.80% 23.55% -9.53% -
  Horiz. % 113.86% 100.67% 99.79% 87.41% 111.78% 90.47% 100.00%
PBT 11,674 13,991 6,060 8,657 7,609 7,395 13,493 -9.19%
  QoQ % -16.56% 130.87% -30.00% 13.77% 2.89% -45.19% -
  Horiz. % 86.52% 103.69% 44.91% 64.16% 56.39% 54.81% 100.00%
Tax -3,030 -2,095 -2,017 -1,637 -2,650 -801 -3,585 -10.60%
  QoQ % -44.63% -3.87% -23.21% 38.23% -230.84% 77.66% -
  Horiz. % 84.52% 58.44% 56.26% 45.66% 73.92% 22.34% 100.00%
NP 8,644 11,896 4,043 7,020 4,959 6,594 9,908 -8.69%
  QoQ % -27.34% 194.24% -42.41% 41.56% -24.80% -33.45% -
  Horiz. % 87.24% 120.06% 40.81% 70.85% 50.05% 66.55% 100.00%
NP to SH 8,767 11,950 3,940 6,818 4,886 6,362 9,838 -7.39%
  QoQ % -26.64% 203.30% -42.21% 39.54% -23.20% -35.33% -
  Horiz. % 89.11% 121.47% 40.05% 69.30% 49.66% 64.67% 100.00%
Tax Rate 25.96 % 14.97 % 33.28 % 18.91 % 34.83 % 10.83 % 26.57 % -1.54%
  QoQ % 73.41% -55.02% 75.99% -45.71% 221.61% -59.24% -
  Horiz. % 97.70% 56.34% 125.25% 71.17% 131.09% 40.76% 100.00%
Total Cost 58,895 47,823 55,151 44,828 61,345 47,071 49,411 12.41%
  QoQ % 23.15% -13.29% 23.03% -26.92% 30.32% -4.74% -
  Horiz. % 119.19% 96.79% 111.62% 90.72% 124.15% 95.26% 100.00%
Net Worth 282,806 274,836 264,907 260,054 263,817 258,246 252,669 7.79%
  QoQ % 2.90% 3.75% 1.87% -1.43% 2.16% 2.21% -
  Horiz. % 111.93% 108.77% 104.84% 102.92% 104.41% 102.21% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - 10,779 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 158.10 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 282,806 274,836 264,907 260,054 263,817 258,246 252,669 7.79%
  QoQ % 2.90% 3.75% 1.87% -1.43% 2.16% 2.21% -
  Horiz. % 111.93% 108.77% 104.84% 102.92% 104.41% 102.21% 100.00%
NOSH 134,669 134,723 134,470 134,743 134,600 134,503 134,398 0.13%
  QoQ % -0.04% 0.19% -0.20% 0.11% 0.07% 0.08% -
  Horiz. % 100.20% 100.24% 100.05% 100.26% 100.15% 100.08% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 12.80 % 19.92 % 6.83 % 13.54 % 7.48 % 12.29 % 16.70 % -16.23%
  QoQ % -35.74% 191.65% -49.56% 81.02% -39.14% -26.41% -
  Horiz. % 76.65% 119.28% 40.90% 81.08% 44.79% 73.59% 100.00%
ROE 3.10 % 4.35 % 1.49 % 2.62 % 1.85 % 2.46 % 3.89 % -14.03%
  QoQ % -28.74% 191.95% -43.13% 41.62% -24.80% -36.76% -
  Horiz. % 79.69% 111.83% 38.30% 67.35% 47.56% 63.24% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 50.15 44.33 44.02 38.48 49.26 39.90 44.14 8.87%
  QoQ % 13.13% 0.70% 14.40% -21.88% 23.46% -9.61% -
  Horiz. % 113.62% 100.43% 99.73% 87.18% 111.60% 90.39% 100.00%
EPS 6.51 8.87 2.93 5.06 3.63 4.73 7.32 -7.51%
  QoQ % -26.61% 202.73% -42.09% 39.39% -23.26% -35.38% -
  Horiz. % 88.93% 121.17% 40.03% 69.13% 49.59% 64.62% 100.00%
DPS 0.00 0.00 0.00 8.00 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 2.1000 2.0400 1.9700 1.9300 1.9600 1.9200 1.8800 7.65%
  QoQ % 2.94% 3.55% 2.07% -1.53% 2.08% 2.13% -
  Horiz. % 111.70% 108.51% 104.79% 102.66% 104.26% 102.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,583
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 48.39 42.78 42.41 37.14 47.50 38.45 42.50 9.03%
  QoQ % 13.11% 0.87% 14.19% -21.81% 23.54% -9.53% -
  Horiz. % 113.86% 100.66% 99.79% 87.39% 111.76% 90.47% 100.00%
EPS 6.28 8.56 2.82 4.88 3.50 4.56 7.05 -7.41%
  QoQ % -26.64% 203.55% -42.21% 39.43% -23.25% -35.32% -
  Horiz. % 89.08% 121.42% 40.00% 69.22% 49.65% 64.68% 100.00%
DPS 0.00 0.00 0.00 7.72 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 2.0261 1.9690 1.8978 1.8631 1.8900 1.8501 1.8102 7.79%
  QoQ % 2.90% 3.75% 1.86% -1.42% 2.16% 2.20% -
  Horiz. % 111.93% 108.77% 104.84% 102.92% 104.41% 102.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.3200 1.9100 2.2400 2.2100 2.4000 2.4800 2.3200 -
P/RPS 4.63 4.31 5.09 5.74 4.87 6.22 5.26 -8.15%
  QoQ % 7.42% -15.32% -11.32% 17.86% -21.70% 18.25% -
  Horiz. % 88.02% 81.94% 96.77% 109.13% 92.59% 118.25% 100.00%
P/EPS 35.64 21.53 76.45 43.68 66.12 52.43 31.69 8.14%
  QoQ % 65.54% -71.84% 75.02% -33.94% 26.11% 65.45% -
  Horiz. % 112.46% 67.94% 241.24% 137.84% 208.65% 165.45% 100.00%
EY 2.81 4.64 1.31 2.29 1.51 1.91 3.16 -7.52%
  QoQ % -39.44% 254.20% -42.79% 51.66% -20.94% -39.56% -
  Horiz. % 88.92% 146.84% 41.46% 72.47% 47.78% 60.44% 100.00%
DY 0.00 0.00 0.00 3.62 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 1.10 0.94 1.14 1.15 1.22 1.29 1.23 -7.17%
  QoQ % 17.02% -17.54% -0.87% -5.74% -5.43% 4.88% -
  Horiz. % 89.43% 76.42% 92.68% 93.50% 99.19% 104.88% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 23/05/17 22/02/17 15/11/16 15/08/16 27/05/16 26/02/16 24/11/15 -
Price 2.3000 2.0900 2.1000 2.1400 2.3100 2.6100 2.4800 -
P/RPS 4.59 4.71 4.77 5.56 4.69 6.54 5.62 -12.61%
  QoQ % -2.55% -1.26% -14.21% 18.55% -28.29% 16.37% -
  Horiz. % 81.67% 83.81% 84.88% 98.93% 83.45% 116.37% 100.00%
P/EPS 35.33 23.56 71.67 42.29 63.64 55.18 33.88 2.83%
  QoQ % 49.96% -67.13% 69.47% -33.55% 15.33% 62.87% -
  Horiz. % 104.28% 69.54% 211.54% 124.82% 187.84% 162.87% 100.00%
EY 2.83 4.24 1.40 2.36 1.57 1.81 2.95 -2.73%
  QoQ % -33.25% 202.86% -40.68% 50.32% -13.26% -38.64% -
  Horiz. % 95.93% 143.73% 47.46% 80.00% 53.22% 61.36% 100.00%
DY 0.00 0.00 0.00 3.74 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 1.10 1.02 1.07 1.11 1.18 1.36 1.32 -11.44%
  QoQ % 7.84% -4.67% -3.60% -5.93% -13.24% 3.03% -
  Horiz. % 83.33% 77.27% 81.06% 84.09% 89.39% 103.03% 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.
 


 

276  222  543  1234 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.090.00 
 XDL 0.165+0.005 
 SUPERMX 1.55+0.10 
 HSI-H8K 0.155-0.035 
 MYEG 1.16+0.05 
 THHEAVY 0.1350.00 
 HSI-C7K 0.36+0.05 
 PERDANA 0.53+0.02 
 ICON 0.30+0.18 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
6. Rais Yatim: New China visa rules for Malaysians will open floodgates to ‘hundreds of thousands’ save malaysia!!!
7. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
8. Gamuda - Double Happiness On The Way Kenanga Research & Investment
Partners & Brokers