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 - 139,583
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 51.29 48.73 47.35 42.92 48.39 42.78 42.41 13.53%
  QoQ % 5.25% 2.91% 10.32% -11.30% 13.11% 0.87% -
  Horiz. % 120.94% 114.90% 111.65% 101.20% 114.10% 100.87% 100.00%
EPS 4.82 3.67 2.38 2.27 6.28 8.56 2.82 43.00%
  QoQ % 31.34% 54.20% 4.85% -63.85% -26.64% 203.55% -
  Horiz. % 170.92% 130.14% 84.40% 80.50% 222.70% 303.55% 100.00%
DPS 0.00 0.00 0.00 8.24 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 2.1314 2.0767 2.0233 1.9768 2.0261 1.9690 1.8978 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

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. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
4. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
7. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers