Highlights

[YSPSAH] QoQ Quarter Result on 2013-09-30 [#3]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 12-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     18.58%    YoY -     60.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 46,112 51,432 48,784 46,638 46,622 48,783 46,476 -0.52%
  QoQ % -10.34% 5.43% 4.60% 0.03% -4.43% 4.96% -
  Horiz. % 99.22% 110.66% 104.97% 100.35% 100.31% 104.96% 100.00%
PBT 2,267 7,983 5,540 5,363 5,019 6,097 3,891 -30.31%
  QoQ % -71.60% 44.10% 3.30% 6.85% -17.68% 56.69% -
  Horiz. % 58.26% 205.17% 142.38% 137.83% 128.99% 156.69% 100.00%
Tax -1,149 -2,371 -1,373 -1,036 -1,429 -1,533 -1,358 -10.57%
  QoQ % 51.54% -72.69% -32.53% 27.50% 6.78% -12.89% -
  Horiz. % 84.61% 174.60% 101.10% 76.29% 105.23% 112.89% 100.00%
NP 1,118 5,612 4,167 4,327 3,590 4,564 2,533 -42.12%
  QoQ % -80.08% 34.68% -3.70% 20.53% -21.34% 80.18% -
  Horiz. % 44.14% 221.56% 164.51% 170.83% 141.73% 180.18% 100.00%
NP to SH 964 5,455 4,072 4,167 3,514 4,438 2,600 -48.48%
  QoQ % -82.33% 33.96% -2.28% 18.58% -20.82% 70.69% -
  Horiz. % 37.08% 209.81% 156.62% 160.27% 135.15% 170.69% 100.00%
Tax Rate 50.68 % 29.70 % 24.78 % 19.32 % 28.47 % 25.14 % 34.90 % 28.32%
  QoQ % 70.64% 19.85% 28.26% -32.14% 13.25% -27.97% -
  Horiz. % 145.21% 85.10% 71.00% 55.36% 81.58% 72.03% 100.00%
Total Cost 44,994 45,820 44,617 42,311 43,032 44,219 43,943 1.59%
  QoQ % -1.80% 2.70% 5.45% -1.68% -2.68% 0.63% -
  Horiz. % 102.39% 104.27% 101.53% 96.29% 97.93% 100.63% 100.00%
Net Worth 224,933 231,504 226,222 222,328 218,293 223,228 218,666 1.91%
  QoQ % -2.84% 2.34% 1.75% 1.85% -2.21% 2.09% -
  Horiz. % 102.87% 105.87% 103.46% 101.67% 99.83% 102.09% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 8,702 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 902.78 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 224,933 231,504 226,222 222,328 218,293 223,228 218,666 1.91%
  QoQ % -2.84% 2.34% 1.75% 1.85% -2.21% 2.09% -
  Horiz. % 102.87% 105.87% 103.46% 101.67% 99.83% 102.09% 100.00%
NOSH 133,888 133,048 133,071 133,130 133,106 132,874 133,333 0.28%
  QoQ % 0.63% -0.02% -0.04% 0.02% 0.17% -0.34% -
  Horiz. % 100.42% 99.79% 99.80% 99.85% 99.83% 99.66% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 2.42 % 10.91 % 8.54 % 9.28 % 7.70 % 9.36 % 5.45 % -41.88%
  QoQ % -77.82% 27.75% -7.97% 20.52% -17.74% 71.74% -
  Horiz. % 44.40% 200.18% 156.70% 170.28% 141.28% 171.74% 100.00%
ROE 0.43 % 2.36 % 1.80 % 1.87 % 1.61 % 1.99 % 1.19 % -49.36%
  QoQ % -81.78% 31.11% -3.74% 16.15% -19.10% 67.23% -
  Horiz. % 36.13% 198.32% 151.26% 157.14% 135.29% 167.23% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 34.44 38.66 36.66 35.03 35.03 36.71 34.86 -0.81%
  QoQ % -10.92% 5.46% 4.65% 0.00% -4.58% 5.31% -
  Horiz. % 98.80% 110.90% 105.16% 100.49% 100.49% 105.31% 100.00%
EPS 0.72 4.10 3.06 3.13 2.64 3.34 1.95 -48.63%
  QoQ % -82.44% 33.99% -2.24% 18.56% -20.96% 71.28% -
  Horiz. % 36.92% 210.26% 156.92% 160.51% 135.38% 171.28% 100.00%
DPS 6.50 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. % 100.00% - - - - - -
NAPS 1.6800 1.7400 1.7000 1.6700 1.6400 1.6800 1.6400 1.62%
  QoQ % -3.45% 2.35% 1.80% 1.83% -2.38% 2.44% -
  Horiz. % 102.44% 106.10% 103.66% 101.83% 100.00% 102.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,583
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 33.04 36.85 34.95 33.41 33.40 34.95 33.30 -0.52%
  QoQ % -10.34% 5.44% 4.61% 0.03% -4.43% 4.95% -
  Horiz. % 99.22% 110.66% 104.95% 100.33% 100.30% 104.95% 100.00%
EPS 0.69 3.91 2.92 2.99 2.52 3.18 1.86 -48.47%
  QoQ % -82.35% 33.90% -2.34% 18.65% -20.75% 70.97% -
  Horiz. % 37.10% 210.22% 156.99% 160.75% 135.48% 170.97% 100.00%
DPS 6.23 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. % 100.00% - - - - - -
NAPS 1.6115 1.6585 1.6207 1.5928 1.5639 1.5992 1.5666 1.91%
  QoQ % -2.83% 2.33% 1.75% 1.85% -2.21% 2.08% -
  Horiz. % 102.87% 105.87% 103.45% 101.67% 99.83% 102.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.7000 1.4100 1.3400 1.2600 1.2900 1.0200 1.0400 -
P/RPS 4.94 3.65 3.66 3.60 3.68 2.78 2.98 40.20%
  QoQ % 35.34% -0.27% 1.67% -2.17% 32.37% -6.71% -
  Horiz. % 165.77% 122.48% 122.82% 120.81% 123.49% 93.29% 100.00%
P/EPS 236.11 34.39 43.79 40.26 48.86 30.54 53.33 170.36%
  QoQ % 586.57% -21.47% 8.77% -17.60% 59.99% -42.73% -
  Horiz. % 442.73% 64.49% 82.11% 75.49% 91.62% 57.27% 100.00%
EY 0.42 2.91 2.28 2.48 2.05 3.27 1.88 -63.28%
  QoQ % -85.57% 27.63% -8.06% 20.98% -37.31% 73.94% -
  Horiz. % 22.34% 154.79% 121.28% 131.91% 109.04% 173.94% 100.00%
DY 3.82 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. % 100.00% - - - - - -
P/NAPS 1.01 0.81 0.79 0.75 0.79 0.61 0.63 37.10%
  QoQ % 24.69% 2.53% 5.33% -5.06% 29.51% -3.17% -
  Horiz. % 160.32% 128.57% 125.40% 119.05% 125.40% 96.83% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 20/05/14 26/02/14 12/11/13 20/08/13 16/05/13 27/02/13 -
Price 1.6800 1.7000 1.3600 1.3000 1.3800 1.1000 1.0400 -
P/RPS 4.88 4.40 3.71 3.71 3.94 3.00 2.98 39.06%
  QoQ % 10.91% 18.60% 0.00% -5.84% 31.33% 0.67% -
  Horiz. % 163.76% 147.65% 124.50% 124.50% 132.21% 100.67% 100.00%
P/EPS 233.33 41.46 44.44 41.53 52.27 32.93 53.33 168.23%
  QoQ % 462.78% -6.71% 7.01% -20.55% 58.73% -38.25% -
  Horiz. % 437.52% 77.74% 83.33% 77.87% 98.01% 61.75% 100.00%
EY 0.43 2.41 2.25 2.41 1.91 3.04 1.88 -62.70%
  QoQ % -82.16% 7.11% -6.64% 26.18% -37.17% 61.70% -
  Horiz. % 22.87% 128.19% 119.68% 128.19% 101.60% 161.70% 100.00%
DY 3.87 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. % 100.00% - - - - - -
P/NAPS 1.00 0.98 0.80 0.78 0.84 0.65 0.63 36.19%
  QoQ % 2.04% 22.50% 2.56% -7.14% 29.23% 3.17% -
  Horiz. % 158.73% 155.56% 126.98% 123.81% 133.33% 103.17% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers