Highlights

[YSPSAH] QoQ Quarter Result on 2014-09-30 [#3]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     216.91%    YoY -     -26.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 50,632 59,309 54,861 49,821 46,112 51,432 48,784 2.52%
  QoQ % -14.63% 8.11% 10.12% 8.04% -10.34% 5.43% -
  Horiz. % 103.79% 121.57% 112.46% 102.13% 94.52% 105.43% 100.00%
PBT 5,393 13,246 9,977 5,003 2,267 7,983 5,540 -1.78%
  QoQ % -59.29% 32.77% 99.42% 120.69% -71.60% 44.10% -
  Horiz. % 97.35% 239.10% 180.09% 90.31% 40.92% 144.10% 100.00%
Tax -1,919 -3,849 -2,783 -1,836 -1,149 -2,371 -1,373 25.08%
  QoQ % 50.14% -38.30% -51.58% -59.79% 51.54% -72.69% -
  Horiz. % 139.77% 280.34% 202.69% 133.72% 83.69% 172.69% 100.00%
NP 3,474 9,397 7,194 3,167 1,118 5,612 4,167 -11.45%
  QoQ % -63.03% 30.62% 127.16% 183.27% -80.08% 34.68% -
  Horiz. % 83.37% 225.51% 172.64% 76.00% 26.83% 134.68% 100.00%
NP to SH 3,422 9,346 7,018 3,055 964 5,455 4,072 -10.98%
  QoQ % -63.39% 33.17% 129.72% 216.91% -82.33% 33.96% -
  Horiz. % 84.04% 229.52% 172.35% 75.02% 23.67% 133.96% 100.00%
Tax Rate 35.58 % 29.06 % 27.89 % 36.70 % 50.68 % 29.70 % 24.78 % 27.36%
  QoQ % 22.44% 4.20% -24.01% -27.58% 70.64% 19.85% -
  Horiz. % 143.58% 117.27% 112.55% 148.10% 204.52% 119.85% 100.00%
Total Cost 47,158 49,912 47,667 46,654 44,994 45,820 44,617 3.77%
  QoQ % -5.52% 4.71% 2.17% 3.69% -1.80% 2.70% -
  Horiz. % 105.70% 111.87% 106.84% 104.57% 100.84% 102.70% 100.00%
Net Worth 239,673 244,966 235,708 227,132 224,933 231,504 226,222 3.94%
  QoQ % -2.16% 3.93% 3.78% 0.98% -2.84% 2.34% -
  Horiz. % 105.95% 108.29% 104.19% 100.40% 99.43% 102.34% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 8,654 - - - 8,702 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.45% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 252.92 % - % - % - % 902.78 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 28.02% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 239,673 244,966 235,708 227,132 224,933 231,504 226,222 3.94%
  QoQ % -2.16% 3.93% 3.78% 0.98% -2.84% 2.34% -
  Horiz. % 105.95% 108.29% 104.19% 100.40% 99.43% 102.34% 100.00%
NOSH 133,151 133,133 133,168 132,826 133,888 133,048 133,071 0.04%
  QoQ % 0.01% -0.03% 0.26% -0.79% 0.63% -0.02% -
  Horiz. % 100.06% 100.05% 100.07% 99.82% 100.61% 99.98% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.86 % 15.84 % 13.11 % 6.36 % 2.42 % 10.91 % 8.54 % -13.62%
  QoQ % -56.69% 20.82% 106.13% 162.81% -77.82% 27.75% -
  Horiz. % 80.33% 185.48% 153.51% 74.47% 28.34% 127.75% 100.00%
ROE 1.43 % 3.82 % 2.98 % 1.35 % 0.43 % 2.36 % 1.80 % -14.26%
  QoQ % -62.57% 28.19% 120.74% 213.95% -81.78% 31.11% -
  Horiz. % 79.44% 212.22% 165.56% 75.00% 23.89% 131.11% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 38.03 44.55 41.20 37.51 34.44 38.66 36.66 2.48%
  QoQ % -14.64% 8.13% 9.84% 8.91% -10.92% 5.46% -
  Horiz. % 103.74% 121.52% 112.38% 102.32% 93.94% 105.46% 100.00%
EPS 2.57 7.02 5.27 2.30 0.72 4.10 3.06 -11.01%
  QoQ % -63.39% 33.21% 129.13% 219.44% -82.44% 33.99% -
  Horiz. % 83.99% 229.41% 172.22% 75.16% 23.53% 133.99% 100.00%
DPS 6.50 0.00 0.00 0.00 6.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.8000 1.8400 1.7700 1.7100 1.6800 1.7400 1.7000 3.89%
  QoQ % -2.17% 3.95% 3.51% 1.79% -3.45% 2.35% -
  Horiz. % 105.88% 108.24% 104.12% 100.59% 98.82% 102.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,583
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 36.27 42.49 39.30 35.69 33.04 36.85 34.95 2.51%
  QoQ % -14.64% 8.12% 10.11% 8.02% -10.34% 5.44% -
  Horiz. % 103.78% 121.57% 112.45% 102.12% 94.54% 105.44% 100.00%
EPS 2.45 6.70 5.03 2.19 0.69 3.91 2.92 -11.07%
  QoQ % -63.43% 33.20% 129.68% 217.39% -82.35% 33.90% -
  Horiz. % 83.90% 229.45% 172.26% 75.00% 23.63% 133.90% 100.00%
DPS 6.20 0.00 0.00 0.00 6.23 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.52% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7171 1.7550 1.6887 1.6272 1.6115 1.6585 1.6207 3.94%
  QoQ % -2.16% 3.93% 3.78% 0.97% -2.83% 2.33% -
  Horiz. % 105.95% 108.29% 104.20% 100.40% 99.43% 102.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.6200 1.6000 1.3000 1.5500 1.7000 1.4100 1.3400 -
P/RPS 6.89 3.59 3.16 4.13 4.94 3.65 3.66 52.64%
  QoQ % 91.92% 13.61% -23.49% -16.40% 35.34% -0.27% -
  Horiz. % 188.25% 98.09% 86.34% 112.84% 134.97% 99.73% 100.00%
P/EPS 101.95 22.79 24.67 67.39 236.11 34.39 43.79 75.93%
  QoQ % 347.35% -7.62% -63.39% -71.46% 586.57% -21.47% -
  Horiz. % 232.82% 52.04% 56.34% 153.89% 539.19% 78.53% 100.00%
EY 0.98 4.39 4.05 1.48 0.42 2.91 2.28 -43.13%
  QoQ % -77.68% 8.40% 173.65% 252.38% -85.57% 27.63% -
  Horiz. % 42.98% 192.54% 177.63% 64.91% 18.42% 127.63% 100.00%
DY 2.48 0.00 0.00 0.00 3.82 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 64.92% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.46 0.87 0.73 0.91 1.01 0.81 0.79 50.77%
  QoQ % 67.82% 19.18% -19.78% -9.90% 24.69% 2.53% -
  Horiz. % 184.81% 110.13% 92.41% 115.19% 127.85% 102.53% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 18/08/15 14/05/15 27/02/15 27/11/14 29/08/14 20/05/14 26/02/14 -
Price 2.3300 1.6100 1.5000 1.4200 1.6800 1.7000 1.3600 -
P/RPS 6.13 3.61 3.64 3.79 4.88 4.40 3.71 39.89%
  QoQ % 69.81% -0.82% -3.96% -22.34% 10.91% 18.60% -
  Horiz. % 165.23% 97.30% 98.11% 102.16% 131.54% 118.60% 100.00%
P/EPS 90.66 22.93 28.46 61.74 233.33 41.46 44.44 61.06%
  QoQ % 295.38% -19.43% -53.90% -73.54% 462.78% -6.71% -
  Horiz. % 204.01% 51.60% 64.04% 138.93% 525.05% 93.29% 100.00%
EY 1.10 4.36 3.51 1.62 0.43 2.41 2.25 -38.02%
  QoQ % -74.77% 24.22% 116.67% 276.74% -82.16% 7.11% -
  Horiz. % 48.89% 193.78% 156.00% 72.00% 19.11% 107.11% 100.00%
DY 2.79 0.00 0.00 0.00 3.87 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.09% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.29 0.88 0.85 0.83 1.00 0.98 0.80 37.63%
  QoQ % 46.59% 3.53% 2.41% -17.00% 2.04% 22.50% -
  Horiz. % 161.25% 110.00% 106.25% 103.75% 125.00% 122.50% 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