Highlights

[YSPSAH] QoQ 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 -     -63.90%    YoY -     -53.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 68,017 66,093 59,907 67,539 59,719 59,194 13.53%
  QoQ % 5.26% 2.91% 10.33% -11.30% 13.09% 0.89% -
  Horiz. % 120.95% 114.91% 111.65% 101.20% 114.10% 100.89% 100.00%
PBT 10,090 8,067 5,384 4,563 11,674 13,991 6,060 40.52%
  QoQ % 25.08% 49.83% 17.99% -60.91% -16.56% 130.87% -
  Horiz. % 166.50% 133.12% 88.84% 75.30% 192.64% 230.87% 100.00%
Tax -3,487 -2,982 -2,085 -1,527 -3,030 -2,095 -2,017 44.09%
  QoQ % -16.93% -43.02% -36.54% 49.60% -44.63% -3.87% -
  Horiz. % 172.88% 147.84% 103.37% 75.71% 150.22% 103.87% 100.00%
NP 6,603 5,085 3,299 3,036 8,644 11,896 4,043 38.73%
  QoQ % 29.85% 54.14% 8.66% -64.88% -27.34% 194.24% -
  Horiz. % 163.32% 125.77% 81.60% 75.09% 213.80% 294.24% 100.00%
NP to SH 6,729 5,121 3,329 3,165 8,767 11,950 3,940 42.93%
  QoQ % 31.40% 53.83% 5.18% -63.90% -26.64% 203.30% -
  Horiz. % 170.79% 129.97% 84.49% 80.33% 222.51% 303.30% 100.00%
Tax Rate 34.56 % 36.97 % 38.73 % 33.46 % 25.96 % 14.97 % 33.28 % 2.55%
  QoQ % -6.52% -4.54% 15.75% 28.89% 73.41% -55.02% -
  Horiz. % 103.85% 111.09% 116.38% 100.54% 78.00% 44.98% 100.00%
Total Cost 64,990 62,932 62,794 56,871 58,895 47,823 55,151 11.58%
  QoQ % 3.27% 0.22% 10.41% -3.44% 23.15% -13.29% -
  Horiz. % 117.84% 114.11% 113.86% 103.12% 106.79% 86.71% 100.00%
Net Worth 297,511 289,871 282,419 275,923 282,806 274,836 264,907 8.05%
  QoQ % 2.64% 2.64% 2.35% -2.43% 2.90% 3.75% -
  Horiz. % 112.31% 109.42% 106.61% 104.16% 106.76% 103.75% 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 - - - 11,496 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 363.25 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 297,511 289,871 282,419 275,923 282,806 274,836 264,907 8.05%
  QoQ % 2.64% 2.64% 2.35% -2.43% 2.90% 3.75% -
  Horiz. % 112.31% 109.42% 106.61% 104.16% 106.76% 103.75% 100.00%
NOSH 137,102 136,732 136,434 135,256 134,669 134,723 134,470 1.30%
  QoQ % 0.27% 0.22% 0.87% 0.44% -0.04% 0.19% -
  Horiz. % 101.96% 101.68% 101.46% 100.58% 100.15% 100.19% 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 % 7.48 % 4.99 % 5.07 % 12.80 % 19.92 % 6.83 % 22.17%
  QoQ % 23.26% 49.90% -1.58% -60.39% -35.74% 191.65% -
  Horiz. % 134.99% 109.52% 73.06% 74.23% 187.41% 291.65% 100.00%
ROE 2.26 % 1.77 % 1.18 % 1.15 % 3.10 % 4.35 % 1.49 % 32.05%
  QoQ % 27.68% 50.00% 2.61% -62.90% -28.74% 191.95% -
  Horiz. % 151.68% 118.79% 79.19% 77.18% 208.05% 291.95% 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 49.74 48.44 44.29 50.15 44.33 44.02 12.07%
  QoQ % 4.99% 2.68% 9.37% -11.68% 13.13% 0.70% -
  Horiz. % 118.63% 112.99% 110.04% 100.61% 113.93% 100.70% 100.00%
EPS 4.91 3.75 2.44 2.34 6.51 8.87 2.93 41.13%
  QoQ % 30.93% 53.69% 4.27% -64.06% -26.61% 202.73% -
  Horiz. % 167.58% 127.99% 83.28% 79.86% 222.18% 302.73% 100.00%
DPS 0.00 0.00 0.00 8.50 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 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 - 140,764
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 50.86 48.32 46.95 42.56 47.98 42.42 42.05 13.53%
  QoQ % 5.26% 2.92% 10.31% -11.30% 13.11% 0.88% -
  Horiz. % 120.95% 114.91% 111.65% 101.21% 114.10% 100.88% 100.00%
EPS 4.78 3.64 2.36 2.25 6.23 8.49 2.80 42.89%
  QoQ % 31.32% 54.24% 4.89% -63.88% -26.62% 203.21% -
  Horiz. % 170.71% 130.00% 84.29% 80.36% 222.50% 303.21% 100.00%
DPS 0.00 0.00 0.00 8.17 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 2.1135 2.0593 2.0063 1.9602 2.0091 1.9524 1.8819 8.05%
  QoQ % 2.63% 2.64% 2.35% -2.43% 2.90% 3.75% -
  Horiz. % 112.31% 109.43% 106.61% 104.16% 106.76% 103.75% 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 5.41 6.17 6.59 4.63 4.31 5.09 -3.97%
  QoQ % -11.46% -12.32% -6.37% 42.33% 7.42% -15.32% -
  Horiz. % 94.11% 106.29% 121.22% 129.47% 90.96% 84.68% 100.00%
P/EPS 50.94 71.82 122.54 124.79 35.64 21.53 76.45 -23.73%
  QoQ % -29.07% -41.39% -1.80% 250.14% 65.54% -71.84% -
  Horiz. % 66.63% 93.94% 160.29% 163.23% 46.62% 28.16% 100.00%
EY 1.96 1.39 0.82 0.80 2.81 4.64 1.31 30.85%
  QoQ % 41.01% 69.51% 2.50% -71.53% -39.44% 254.20% -
  Horiz. % 149.62% 106.11% 62.60% 61.07% 214.50% 354.20% 100.00%
DY 0.00 0.00 0.00 2.91 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 1.15 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 5.07 5.90 6.48 4.59 4.71 4.77 0.28%
  QoQ % -5.52% -14.07% -8.95% 41.18% -2.55% -1.26% -
  Horiz. % 100.42% 106.29% 123.69% 135.85% 96.23% 98.74% 100.00%
P/EPS 50.94 67.28 117.21 122.65 35.33 23.56 71.67 -20.37%
  QoQ % -24.29% -42.60% -4.44% 247.16% 49.96% -67.13% -
  Horiz. % 71.08% 93.87% 163.54% 171.13% 49.30% 32.87% 100.00%
EY 1.96 1.49 0.85 0.82 2.83 4.24 1.40 25.17%
  QoQ % 31.54% 75.29% 3.66% -71.02% -33.25% 202.86% -
  Horiz. % 140.00% 106.43% 60.71% 58.57% 202.14% 302.86% 100.00%
DY 0.00 0.00 0.00 2.96 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 1.15 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS