Highlights

[YSPSAH] QoQ Quarter Result on 2012-09-30 [#3]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 14-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -42.67%    YoY -     -47.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 46,622 48,783 46,476 45,551 45,307 43,276 42,236 6.81%
  QoQ % -4.43% 4.96% 2.03% 0.54% 4.69% 2.46% -
  Horiz. % 110.38% 115.50% 110.04% 107.85% 107.27% 102.46% 100.00%
PBT 5,019 6,097 3,891 4,696 5,911 5,653 5,228 -2.69%
  QoQ % -17.68% 56.69% -17.14% -20.55% 4.56% 8.13% -
  Horiz. % 96.00% 116.62% 74.43% 89.82% 113.06% 108.13% 100.00%
Tax -1,429 -1,533 -1,358 -2,045 -1,364 -1,813 -880 38.20%
  QoQ % 6.78% -12.89% 33.59% -49.93% 24.77% -106.02% -
  Horiz. % 162.39% 174.20% 154.32% 232.39% 155.00% 206.02% 100.00%
NP 3,590 4,564 2,533 2,651 4,547 3,840 4,348 -12.00%
  QoQ % -21.34% 80.18% -4.45% -41.70% 18.41% -11.68% -
  Horiz. % 82.57% 104.97% 58.26% 60.97% 104.58% 88.32% 100.00%
NP to SH 3,514 4,438 2,600 2,604 4,542 3,882 4,255 -11.99%
  QoQ % -20.82% 70.69% -0.15% -42.67% 17.00% -8.77% -
  Horiz. % 82.59% 104.30% 61.10% 61.20% 106.75% 91.23% 100.00%
Tax Rate 28.47 % 25.14 % 34.90 % 43.55 % 23.08 % 32.07 % 16.83 % 42.02%
  QoQ % 13.25% -27.97% -19.86% 88.69% -28.03% 90.55% -
  Horiz. % 169.16% 149.38% 207.37% 258.76% 137.14% 190.55% 100.00%
Total Cost 43,032 44,219 43,943 42,900 40,760 39,436 37,888 8.87%
  QoQ % -2.68% 0.63% 2.43% 5.25% 3.36% 4.09% -
  Horiz. % 113.58% 116.71% 115.98% 113.23% 107.58% 104.09% 100.00%
Net Worth 218,293 223,228 218,666 215,228 214,446 216,700 212,749 1.73%
  QoQ % -2.21% 2.09% 1.60% 0.36% -1.04% 1.86% -
  Horiz. % 102.61% 104.93% 102.78% 101.17% 100.80% 101.86% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 218,293 223,228 218,666 215,228 214,446 216,700 212,749 1.73%
  QoQ % -2.21% 2.09% 1.60% 0.36% -1.04% 1.86% -
  Horiz. % 102.61% 104.93% 102.78% 101.17% 100.80% 101.86% 100.00%
NOSH 133,106 132,874 133,333 132,857 133,196 132,945 132,968 0.07%
  QoQ % 0.17% -0.34% 0.36% -0.25% 0.19% -0.02% -
  Horiz. % 100.10% 99.93% 100.27% 99.92% 100.17% 99.98% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.70 % 9.36 % 5.45 % 5.82 % 10.04 % 8.87 % 10.29 % -17.59%
  QoQ % -17.74% 71.74% -6.36% -42.03% 13.19% -13.80% -
  Horiz. % 74.83% 90.96% 52.96% 56.56% 97.57% 86.20% 100.00%
ROE 1.61 % 1.99 % 1.19 % 1.21 % 2.12 % 1.79 % 2.00 % -13.48%
  QoQ % -19.10% 67.23% -1.65% -42.92% 18.44% -10.50% -
  Horiz. % 80.50% 99.50% 59.50% 60.50% 106.00% 89.50% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 35.03 36.71 34.86 34.29 34.02 32.55 31.76 6.76%
  QoQ % -4.58% 5.31% 1.66% 0.79% 4.52% 2.49% -
  Horiz. % 110.30% 115.59% 109.76% 107.97% 107.12% 102.49% 100.00%
EPS 2.64 3.34 1.95 1.96 3.41 2.92 3.20 -12.05%
  QoQ % -20.96% 71.28% -0.51% -42.52% 16.78% -8.75% -
  Horiz. % 82.50% 104.37% 60.94% 61.25% 106.56% 91.25% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.6400 1.6800 1.6400 1.6200 1.6100 1.6300 1.6000 1.66%
  QoQ % -2.38% 2.44% 1.23% 0.62% -1.23% 1.87% -
  Horiz. % 102.50% 105.00% 102.50% 101.25% 100.62% 101.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,583
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 33.40 34.95 33.30 32.63 32.46 31.00 30.26 6.81%
  QoQ % -4.43% 4.95% 2.05% 0.52% 4.71% 2.45% -
  Horiz. % 110.38% 115.50% 110.05% 107.83% 107.27% 102.45% 100.00%
EPS 2.52 3.18 1.86 1.87 3.25 2.78 3.05 -11.96%
  QoQ % -20.75% 70.97% -0.53% -42.46% 16.91% -8.85% -
  Horiz. % 82.62% 104.26% 60.98% 61.31% 106.56% 91.15% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5639 1.5992 1.5666 1.5419 1.5363 1.5525 1.5242 1.73%
  QoQ % -2.21% 2.08% 1.60% 0.36% -1.04% 1.86% -
  Horiz. % 102.60% 104.92% 102.78% 101.16% 100.79% 101.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.2900 1.0200 1.0400 1.0600 1.0900 1.0200 1.0000 -
P/RPS 3.68 2.78 2.98 3.09 3.20 3.13 3.15 10.93%
  QoQ % 32.37% -6.71% -3.56% -3.44% 2.24% -0.63% -
  Horiz. % 116.83% 88.25% 94.60% 98.10% 101.59% 99.37% 100.00%
P/EPS 48.86 30.54 53.33 54.08 31.96 34.93 31.25 34.75%
  QoQ % 59.99% -42.73% -1.39% 69.21% -8.50% 11.78% -
  Horiz. % 156.35% 97.73% 170.66% 173.06% 102.27% 111.78% 100.00%
EY 2.05 3.27 1.88 1.85 3.13 2.86 3.20 -25.71%
  QoQ % -37.31% 73.94% 1.62% -40.89% 9.44% -10.63% -
  Horiz. % 64.06% 102.19% 58.75% 57.81% 97.81% 89.37% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.79 0.61 0.63 0.65 0.68 0.63 0.63 16.30%
  QoQ % 29.51% -3.17% -3.08% -4.41% 7.94% 0.00% -
  Horiz. % 125.40% 96.83% 100.00% 103.17% 107.94% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 16/05/13 27/02/13 14/11/12 15/08/12 25/05/12 27/02/12 -
Price 1.3800 1.1000 1.0400 1.0800 1.0300 1.0200 1.0300 -
P/RPS 3.94 3.00 2.98 3.15 3.03 3.13 3.24 13.94%
  QoQ % 31.33% 0.67% -5.40% 3.96% -3.19% -3.40% -
  Horiz. % 121.60% 92.59% 91.98% 97.22% 93.52% 96.60% 100.00%
P/EPS 52.27 32.93 53.33 55.10 30.21 34.93 32.19 38.19%
  QoQ % 58.73% -38.25% -3.21% 82.39% -13.51% 8.51% -
  Horiz. % 162.38% 102.30% 165.67% 171.17% 93.85% 108.51% 100.00%
EY 1.91 3.04 1.88 1.81 3.31 2.86 3.11 -27.77%
  QoQ % -37.17% 61.70% 3.87% -45.32% 15.73% -8.04% -
  Horiz. % 61.41% 97.75% 60.45% 58.20% 106.43% 91.96% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.84 0.65 0.63 0.67 0.64 0.63 0.64 19.90%
  QoQ % 29.23% 3.17% -5.97% 4.69% 1.59% -1.56% -
  Horiz. % 131.25% 101.56% 98.44% 104.69% 100.00% 98.44% 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.
 


 

1977 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8050.00 
 KOTRA 2.030.00 
 UCREST 0.1250.00 
 EITA 1.490.00 
 PUC 0.0450.00 
 WILLOW 0.560.00 
 IRIS 0.130.00 
 HSI-C9L 0.000.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers