Highlights

[YSPSAH] QoQ Quarter Result on 2019-06-30 [#2]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 29-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     31.51%    YoY -     -38.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 74,168 69,597 74,738 76,041 73,275 67,850 71,593 2.38%
  QoQ % 6.57% -6.88% -1.71% 3.77% 8.00% -5.23% -
  Horiz. % 103.60% 97.21% 104.39% 106.21% 102.35% 94.77% 100.00%
PBT 9,837 8,238 6,999 9,386 9,177 13,651 10,090 -1.68%
  QoQ % 19.41% 17.70% -25.43% 2.28% -32.77% 35.29% -
  Horiz. % 97.49% 81.65% 69.37% 93.02% 90.95% 135.29% 100.00%
Tax -2,023 -2,015 -2,183 -2,697 -2,755 -3,232 -3,487 -30.42%
  QoQ % -0.40% 7.70% 19.06% 2.11% 14.76% 7.31% -
  Horiz. % 58.02% 57.79% 62.60% 77.34% 79.01% 92.69% 100.00%
NP 7,814 6,223 4,816 6,689 6,422 10,419 6,603 11.87%
  QoQ % 25.57% 29.22% -28.00% 4.16% -38.36% 57.79% -
  Horiz. % 118.34% 94.25% 72.94% 101.30% 97.26% 157.79% 100.00%
NP to SH 8,034 6,357 4,834 6,843 6,424 10,354 6,729 12.53%
  QoQ % 26.38% 31.51% -29.36% 6.52% -37.96% 53.87% -
  Horiz. % 119.39% 94.47% 71.84% 101.69% 95.47% 153.87% 100.00%
Tax Rate 20.57 % 24.46 % 31.19 % 28.73 % 30.02 % 23.68 % 34.56 % -29.22%
  QoQ % -15.90% -21.58% 8.56% -4.30% 26.77% -31.48% -
  Horiz. % 59.52% 70.78% 90.25% 83.13% 86.86% 68.52% 100.00%
Total Cost 66,354 63,374 69,922 69,352 66,853 57,431 64,990 1.39%
  QoQ % 4.70% -9.36% 0.82% 3.74% 16.41% -11.63% -
  Horiz. % 102.10% 97.51% 107.59% 106.71% 102.87% 88.37% 100.00%
Net Worth 326,624 314,056 318,156 315,262 306,437 298,236 297,511 6.42%
  QoQ % 4.00% -1.29% 0.92% 2.88% 2.75% 0.24% -
  Horiz. % 109.79% 105.56% 106.94% 105.97% 103.00% 100.24% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 11,811 - - - 9,620 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 122.78% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 185.81 % - % - % - % 92.92 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 199.97% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 326,624 314,056 318,156 315,262 306,437 298,236 297,511 6.42%
  QoQ % 4.00% -1.29% 0.92% 2.88% 2.75% 0.24% -
  Horiz. % 109.79% 105.56% 106.94% 105.97% 103.00% 100.24% 100.00%
NOSH 139,583 138,963 138,329 138,273 138,035 137,436 137,102 1.20%
  QoQ % 0.45% 0.46% 0.04% 0.17% 0.44% 0.24% -
  Horiz. % 101.81% 101.36% 100.89% 100.85% 100.68% 100.24% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 10.54 % 8.94 % 6.44 % 8.80 % 8.76 % 15.36 % 9.22 % 9.32%
  QoQ % 17.90% 38.82% -26.82% 0.46% -42.97% 66.59% -
  Horiz. % 114.32% 96.96% 69.85% 95.44% 95.01% 166.59% 100.00%
ROE 2.46 % 2.02 % 1.52 % 2.17 % 2.10 % 3.47 % 2.26 % 5.81%
  QoQ % 21.78% 32.89% -29.95% 3.33% -39.48% 53.54% -
  Horiz. % 108.85% 89.38% 67.26% 96.02% 92.92% 153.54% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 53.14 50.08 54.03 54.99 53.08 49.37 52.22 1.17%
  QoQ % 6.11% -7.31% -1.75% 3.60% 7.51% -5.46% -
  Horiz. % 101.76% 95.90% 103.47% 105.30% 101.65% 94.54% 100.00%
EPS 5.76 4.57 3.49 4.95 4.65 7.53 4.91 11.22%
  QoQ % 26.04% 30.95% -29.49% 6.45% -38.25% 53.36% -
  Horiz. % 117.31% 93.08% 71.08% 100.81% 94.70% 153.36% 100.00%
DPS 0.00 8.50 0.00 0.00 0.00 7.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 121.43% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.3400 2.2600 2.3000 2.2800 2.2200 2.1700 2.1700 5.15%
  QoQ % 3.54% -1.74% 0.88% 2.70% 2.30% 0.00% -
  Horiz. % 107.83% 104.15% 105.99% 105.07% 102.30% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,583
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 53.14 49.86 53.54 54.48 52.50 48.61 51.29 2.39%
  QoQ % 6.58% -6.87% -1.73% 3.77% 8.00% -5.23% -
  Horiz. % 103.61% 97.21% 104.39% 106.22% 102.36% 94.77% 100.00%
EPS 5.76 4.55 3.46 4.90 4.60 7.42 4.82 12.60%
  QoQ % 26.59% 31.50% -29.39% 6.52% -38.01% 53.94% -
  Horiz. % 119.50% 94.40% 71.78% 101.66% 95.44% 153.94% 100.00%
DPS 0.00 8.46 0.00 0.00 0.00 6.89 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 122.79% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.3400 2.2499 2.2793 2.2586 2.1954 2.1366 2.1314 6.42%
  QoQ % 4.00% -1.29% 0.92% 2.88% 2.75% 0.24% -
  Horiz. % 109.79% 105.56% 106.94% 105.97% 103.00% 100.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.3200 2.4600 2.8500 2.7500 3.2500 2.5500 2.5000 -
P/RPS 4.37 4.91 5.27 5.00 6.12 5.17 4.79 -5.93%
  QoQ % -11.00% -6.83% 5.40% -18.30% 18.38% 7.93% -
  Horiz. % 91.23% 102.51% 110.02% 104.38% 127.77% 107.93% 100.00%
P/EPS 40.31 53.78 81.56 55.57 69.83 33.85 50.94 -14.43%
  QoQ % -25.05% -34.06% 46.77% -20.42% 106.29% -33.55% -
  Horiz. % 79.13% 105.58% 160.11% 109.09% 137.08% 66.45% 100.00%
EY 2.48 1.86 1.23 1.80 1.43 2.95 1.96 16.97%
  QoQ % 33.33% 51.22% -31.67% 25.87% -51.53% 50.51% -
  Horiz. % 126.53% 94.90% 62.76% 91.84% 72.96% 150.51% 100.00%
DY 0.00 3.46 0.00 0.00 0.00 2.75 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.82% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.99 1.09 1.24 1.21 1.46 1.18 1.15 -9.50%
  QoQ % -9.17% -12.10% 2.48% -17.12% 23.73% 2.61% -
  Horiz. % 86.09% 94.78% 107.83% 105.22% 126.96% 102.61% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 19/11/19 29/08/19 28/05/19 26/02/19 21/11/18 13/08/18 25/05/18 -
Price 2.3300 2.3000 2.4900 2.8800 3.0100 2.8000 2.5000 -
P/RPS 4.39 4.59 4.61 5.24 5.67 5.67 4.79 -5.64%
  QoQ % -4.36% -0.43% -12.02% -7.58% 0.00% 18.37% -
  Horiz. % 91.65% 95.82% 96.24% 109.39% 118.37% 118.37% 100.00%
P/EPS 40.48 50.28 71.25 58.19 64.68 37.17 50.94 -14.19%
  QoQ % -19.49% -29.43% 22.44% -10.03% 74.01% -27.03% -
  Horiz. % 79.47% 98.70% 139.87% 114.23% 126.97% 72.97% 100.00%
EY 2.47 1.99 1.40 1.72 1.55 2.69 1.96 16.65%
  QoQ % 24.12% 42.14% -18.60% 10.97% -42.38% 37.24% -
  Horiz. % 126.02% 101.53% 71.43% 87.76% 79.08% 137.24% 100.00%
DY 0.00 3.70 0.00 0.00 0.00 2.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 148.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.00 1.02 1.08 1.26 1.36 1.29 1.15 -8.89%
  QoQ % -1.96% -5.56% -14.29% -7.35% 5.43% 12.17% -
  Horiz. % 86.96% 88.70% 93.91% 109.57% 118.26% 112.17% 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