Highlights

[YSPSAH] QoQ Quarter Result on 2015-09-30 [#3]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 24-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     187.49%    YoY -     222.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 51,848 66,304 53,665 59,319 50,632 59,309 54,861 -3.70%
  QoQ % -21.80% 23.55% -9.53% 17.16% -14.63% 8.11% -
  Horiz. % 94.51% 120.86% 97.82% 108.13% 92.29% 108.11% 100.00%
PBT 8,657 7,609 7,395 13,493 5,393 13,246 9,977 -9.04%
  QoQ % 13.77% 2.89% -45.19% 150.19% -59.29% 32.77% -
  Horiz. % 86.77% 76.27% 74.12% 135.24% 54.05% 132.77% 100.00%
Tax -1,637 -2,650 -801 -3,585 -1,919 -3,849 -2,783 -29.82%
  QoQ % 38.23% -230.84% 77.66% -86.82% 50.14% -38.30% -
  Horiz. % 58.82% 95.22% 28.78% 128.82% 68.95% 138.30% 100.00%
NP 7,020 4,959 6,594 9,908 3,474 9,397 7,194 -1.62%
  QoQ % 41.56% -24.80% -33.45% 185.20% -63.03% 30.62% -
  Horiz. % 97.58% 68.93% 91.66% 137.73% 48.29% 130.62% 100.00%
NP to SH 6,818 4,886 6,362 9,838 3,422 9,346 7,018 -1.91%
  QoQ % 39.54% -23.20% -35.33% 187.49% -63.39% 33.17% -
  Horiz. % 97.15% 69.62% 90.65% 140.18% 48.76% 133.17% 100.00%
Tax Rate 18.91 % 34.83 % 10.83 % 26.57 % 35.58 % 29.06 % 27.89 % -22.84%
  QoQ % -45.71% 221.61% -59.24% -25.32% 22.44% 4.20% -
  Horiz. % 67.80% 124.88% 38.83% 95.27% 127.57% 104.20% 100.00%
Total Cost 44,828 61,345 47,071 49,411 47,158 49,912 47,667 -4.01%
  QoQ % -26.92% 30.32% -4.74% 4.78% -5.52% 4.71% -
  Horiz. % 94.04% 128.69% 98.75% 103.66% 98.93% 104.71% 100.00%
Net Worth 260,054 263,817 258,246 252,669 239,673 244,966 235,708 6.78%
  QoQ % -1.43% 2.16% 2.21% 5.42% -2.16% 3.93% -
  Horiz. % 110.33% 111.92% 109.56% 107.20% 101.68% 103.93% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 10,779 - - - 8,654 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 124.55% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 158.10 % - % - % - % 252.92 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 62.51% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 260,054 263,817 258,246 252,669 239,673 244,966 235,708 6.78%
  QoQ % -1.43% 2.16% 2.21% 5.42% -2.16% 3.93% -
  Horiz. % 110.33% 111.92% 109.56% 107.20% 101.68% 103.93% 100.00%
NOSH 134,743 134,600 134,503 134,398 133,151 133,133 133,168 0.79%
  QoQ % 0.11% 0.07% 0.08% 0.94% 0.01% -0.03% -
  Horiz. % 101.18% 101.08% 101.00% 100.92% 99.99% 99.97% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 13.54 % 7.48 % 12.29 % 16.70 % 6.86 % 15.84 % 13.11 % 2.18%
  QoQ % 81.02% -39.14% -26.41% 143.44% -56.69% 20.82% -
  Horiz. % 103.28% 57.06% 93.75% 127.38% 52.33% 120.82% 100.00%
ROE 2.62 % 1.85 % 2.46 % 3.89 % 1.43 % 3.82 % 2.98 % -8.23%
  QoQ % 41.62% -24.80% -36.76% 172.03% -62.57% 28.19% -
  Horiz. % 87.92% 62.08% 82.55% 130.54% 47.99% 128.19% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 38.48 49.26 39.90 44.14 38.03 44.55 41.20 -4.46%
  QoQ % -21.88% 23.46% -9.61% 16.07% -14.64% 8.13% -
  Horiz. % 93.40% 119.56% 96.84% 107.14% 92.31% 108.13% 100.00%
EPS 5.06 3.63 4.73 7.32 2.57 7.02 5.27 -2.68%
  QoQ % 39.39% -23.26% -35.38% 184.82% -63.39% 33.21% -
  Horiz. % 96.02% 68.88% 89.75% 138.90% 48.77% 133.21% 100.00%
DPS 8.00 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. % 123.08% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.9300 1.9600 1.9200 1.8800 1.8000 1.8400 1.7700 5.94%
  QoQ % -1.53% 2.08% 2.13% 4.44% -2.17% 3.95% -
  Horiz. % 109.04% 110.73% 108.47% 106.21% 101.69% 103.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,583
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 37.14 47.50 38.45 42.50 36.27 42.49 39.30 -3.70%
  QoQ % -21.81% 23.54% -9.53% 17.18% -14.64% 8.12% -
  Horiz. % 94.50% 120.87% 97.84% 108.14% 92.29% 108.12% 100.00%
EPS 4.88 3.50 4.56 7.05 2.45 6.70 5.03 -2.00%
  QoQ % 39.43% -23.25% -35.32% 187.76% -63.43% 33.20% -
  Horiz. % 97.02% 69.58% 90.66% 140.16% 48.71% 133.20% 100.00%
DPS 7.72 0.00 0.00 0.00 6.20 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 124.52% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.8631 1.8900 1.8501 1.8102 1.7171 1.7550 1.6887 6.78%
  QoQ % -1.42% 2.16% 2.20% 5.42% -2.16% 3.93% -
  Horiz. % 110.33% 111.92% 109.56% 107.19% 101.68% 103.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.2100 2.4000 2.4800 2.3200 2.6200 1.6000 1.3000 -
P/RPS 5.74 4.87 6.22 5.26 6.89 3.59 3.16 48.93%
  QoQ % 17.86% -21.70% 18.25% -23.66% 91.92% 13.61% -
  Horiz. % 181.65% 154.11% 196.84% 166.46% 218.04% 113.61% 100.00%
P/EPS 43.68 66.12 52.43 31.69 101.95 22.79 24.67 46.41%
  QoQ % -33.94% 26.11% 65.45% -68.92% 347.35% -7.62% -
  Horiz. % 177.06% 268.02% 212.53% 128.46% 413.25% 92.38% 100.00%
EY 2.29 1.51 1.91 3.16 0.98 4.39 4.05 -31.65%
  QoQ % 51.66% -20.94% -39.56% 222.45% -77.68% 8.40% -
  Horiz. % 56.54% 37.28% 47.16% 78.02% 24.20% 108.40% 100.00%
DY 3.62 0.00 0.00 0.00 2.48 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 145.97% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.15 1.22 1.29 1.23 1.46 0.87 0.73 35.43%
  QoQ % -5.74% -5.43% 4.88% -15.75% 67.82% 19.18% -
  Horiz. % 157.53% 167.12% 176.71% 168.49% 200.00% 119.18% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 15/08/16 27/05/16 26/02/16 24/11/15 18/08/15 14/05/15 27/02/15 -
Price 2.1400 2.3100 2.6100 2.4800 2.3300 1.6100 1.5000 -
P/RPS 5.56 4.69 6.54 5.62 6.13 3.61 3.64 32.67%
  QoQ % 18.55% -28.29% 16.37% -8.32% 69.81% -0.82% -
  Horiz. % 152.75% 128.85% 179.67% 154.40% 168.41% 99.18% 100.00%
P/EPS 42.29 63.64 55.18 33.88 90.66 22.93 28.46 30.25%
  QoQ % -33.55% 15.33% 62.87% -62.63% 295.38% -19.43% -
  Horiz. % 148.59% 223.61% 193.89% 119.04% 318.55% 80.57% 100.00%
EY 2.36 1.57 1.81 2.95 1.10 4.36 3.51 -23.27%
  QoQ % 50.32% -13.26% -38.64% 168.18% -74.77% 24.22% -
  Horiz. % 67.24% 44.73% 51.57% 84.05% 31.34% 124.22% 100.00%
DY 3.74 0.00 0.00 0.00 2.79 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 134.05% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.11 1.18 1.36 1.32 1.29 0.88 0.85 19.49%
  QoQ % -5.93% -13.24% 3.03% 2.33% 46.59% 3.53% -
  Horiz. % 130.59% 138.82% 160.00% 155.29% 151.76% 103.53% 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.
 


 

276  222  541  1236 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.090.00 
 XDL 0.165+0.005 
 SUPERMX 1.55+0.10 
 HSI-H8K 0.155-0.035 
 MYEG 1.16+0.05 
 THHEAVY 0.1350.00 
 HSI-C7K 0.36+0.05 
 PERDANA 0.535+0.025 
 HUBLINE 0.045-0.005 

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. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
6. Rais Yatim: New China visa rules for Malaysians will open floodgates to ‘hundreds of thousands’ save malaysia!!!
7. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
8. Gamuda - Double Happiness On The Way Kenanga Research & Investment
Partners & Brokers