Highlights

[YSPSAH] QoQ Quarter Result on 2016-09-30 [#3]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 15-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -42.21%    YoY -     -59.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 59,907 67,539 59,719 59,194 51,848 66,304 53,665 7.62%
  QoQ % -11.30% 13.09% 0.89% 14.17% -21.80% 23.55% -
  Horiz. % 111.63% 125.85% 111.28% 110.30% 96.61% 123.55% 100.00%
PBT 4,563 11,674 13,991 6,060 8,657 7,609 7,395 -27.54%
  QoQ % -60.91% -16.56% 130.87% -30.00% 13.77% 2.89% -
  Horiz. % 61.70% 157.86% 189.20% 81.95% 117.07% 102.89% 100.00%
Tax -1,527 -3,030 -2,095 -2,017 -1,637 -2,650 -801 53.81%
  QoQ % 49.60% -44.63% -3.87% -23.21% 38.23% -230.84% -
  Horiz. % 190.64% 378.28% 261.55% 251.81% 204.37% 330.84% 100.00%
NP 3,036 8,644 11,896 4,043 7,020 4,959 6,594 -40.40%
  QoQ % -64.88% -27.34% 194.24% -42.41% 41.56% -24.80% -
  Horiz. % 46.04% 131.09% 180.41% 61.31% 106.46% 75.20% 100.00%
NP to SH 3,165 8,767 11,950 3,940 6,818 4,886 6,362 -37.24%
  QoQ % -63.90% -26.64% 203.30% -42.21% 39.54% -23.20% -
  Horiz. % 49.75% 137.80% 187.83% 61.93% 107.17% 76.80% 100.00%
Tax Rate 33.46 % 25.96 % 14.97 % 33.28 % 18.91 % 34.83 % 10.83 % 112.27%
  QoQ % 28.89% 73.41% -55.02% 75.99% -45.71% 221.61% -
  Horiz. % 308.96% 239.70% 138.23% 307.29% 174.61% 321.61% 100.00%
Total Cost 56,871 58,895 47,823 55,151 44,828 61,345 47,071 13.45%
  QoQ % -3.44% 23.15% -13.29% 23.03% -26.92% 30.32% -
  Horiz. % 120.82% 125.12% 101.60% 117.17% 95.23% 130.32% 100.00%
Net Worth 275,923 282,806 274,836 264,907 260,054 263,817 258,246 4.52%
  QoQ % -2.43% 2.90% 3.75% 1.87% -1.43% 2.16% -
  Horiz. % 106.85% 109.51% 106.42% 102.58% 100.70% 102.16% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 11,496 - - - 10,779 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.65% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 363.25 % - % - % - % 158.10 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 229.76% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 275,923 282,806 274,836 264,907 260,054 263,817 258,246 4.52%
  QoQ % -2.43% 2.90% 3.75% 1.87% -1.43% 2.16% -
  Horiz. % 106.85% 109.51% 106.42% 102.58% 100.70% 102.16% 100.00%
NOSH 135,256 134,669 134,723 134,470 134,743 134,600 134,503 0.37%
  QoQ % 0.44% -0.04% 0.19% -0.20% 0.11% 0.07% -
  Horiz. % 100.56% 100.12% 100.16% 99.98% 100.18% 100.07% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 5.07 % 12.80 % 19.92 % 6.83 % 13.54 % 7.48 % 12.29 % -44.61%
  QoQ % -60.39% -35.74% 191.65% -49.56% 81.02% -39.14% -
  Horiz. % 41.25% 104.15% 162.08% 55.57% 110.17% 60.86% 100.00%
ROE 1.15 % 3.10 % 4.35 % 1.49 % 2.62 % 1.85 % 2.46 % -39.79%
  QoQ % -62.90% -28.74% 191.95% -43.13% 41.62% -24.80% -
  Horiz. % 46.75% 126.02% 176.83% 60.57% 106.50% 75.20% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 44.29 50.15 44.33 44.02 38.48 49.26 39.90 7.21%
  QoQ % -11.68% 13.13% 0.70% 14.40% -21.88% 23.46% -
  Horiz. % 111.00% 125.69% 111.10% 110.33% 96.44% 123.46% 100.00%
EPS 2.34 6.51 8.87 2.93 5.06 3.63 4.73 -37.48%
  QoQ % -64.06% -26.61% 202.73% -42.09% 39.39% -23.26% -
  Horiz. % 49.47% 137.63% 187.53% 61.95% 106.98% 76.74% 100.00%
DPS 8.50 0.00 0.00 0.00 8.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.25% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.0400 2.1000 2.0400 1.9700 1.9300 1.9600 1.9200 4.13%
  QoQ % -2.86% 2.94% 3.55% 2.07% -1.53% 2.08% -
  Horiz. % 106.25% 109.38% 106.25% 102.60% 100.52% 102.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,583
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 42.92 48.39 42.78 42.41 37.14 47.50 38.45 7.61%
  QoQ % -11.30% 13.11% 0.87% 14.19% -21.81% 23.54% -
  Horiz. % 111.63% 125.85% 111.26% 110.30% 96.59% 123.54% 100.00%
EPS 2.27 6.28 8.56 2.82 4.88 3.50 4.56 -37.21%
  QoQ % -63.85% -26.64% 203.55% -42.21% 39.43% -23.25% -
  Horiz. % 49.78% 137.72% 187.72% 61.84% 107.02% 76.75% 100.00%
DPS 8.24 0.00 0.00 0.00 7.72 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.74% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.9768 2.0261 1.9690 1.8978 1.8631 1.8900 1.8501 4.52%
  QoQ % -2.43% 2.90% 3.75% 1.86% -1.42% 2.16% -
  Horiz. % 106.85% 109.51% 106.43% 102.58% 100.70% 102.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.9200 2.3200 1.9100 2.2400 2.2100 2.4000 2.4800 -
P/RPS 6.59 4.63 4.31 5.09 5.74 4.87 6.22 3.93%
  QoQ % 42.33% 7.42% -15.32% -11.32% 17.86% -21.70% -
  Horiz. % 105.95% 74.44% 69.29% 81.83% 92.28% 78.30% 100.00%
P/EPS 124.79 35.64 21.53 76.45 43.68 66.12 52.43 78.36%
  QoQ % 250.14% 65.54% -71.84% 75.02% -33.94% 26.11% -
  Horiz. % 238.01% 67.98% 41.06% 145.81% 83.31% 126.11% 100.00%
EY 0.80 2.81 4.64 1.31 2.29 1.51 1.91 -44.05%
  QoQ % -71.53% -39.44% 254.20% -42.79% 51.66% -20.94% -
  Horiz. % 41.88% 147.12% 242.93% 68.59% 119.90% 79.06% 100.00%
DY 2.91 0.00 0.00 0.00 3.62 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.39% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.43 1.10 0.94 1.14 1.15 1.22 1.29 7.12%
  QoQ % 30.00% 17.02% -17.54% -0.87% -5.74% -5.43% -
  Horiz. % 110.85% 85.27% 72.87% 88.37% 89.15% 94.57% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 23/05/17 22/02/17 15/11/16 15/08/16 27/05/16 26/02/16 -
Price 2.8700 2.3000 2.0900 2.1000 2.1400 2.3100 2.6100 -
P/RPS 6.48 4.59 4.71 4.77 5.56 4.69 6.54 -0.61%
  QoQ % 41.18% -2.55% -1.26% -14.21% 18.55% -28.29% -
  Horiz. % 99.08% 70.18% 72.02% 72.94% 85.02% 71.71% 100.00%
P/EPS 122.65 35.33 23.56 71.67 42.29 63.64 55.18 70.40%
  QoQ % 247.16% 49.96% -67.13% 69.47% -33.55% 15.33% -
  Horiz. % 222.27% 64.03% 42.70% 129.88% 76.64% 115.33% 100.00%
EY 0.82 2.83 4.24 1.40 2.36 1.57 1.81 -41.04%
  QoQ % -71.02% -33.25% 202.86% -40.68% 50.32% -13.26% -
  Horiz. % 45.30% 156.35% 234.25% 77.35% 130.39% 86.74% 100.00%
DY 2.96 0.00 0.00 0.00 3.74 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 79.14% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.41 1.10 1.02 1.07 1.11 1.18 1.36 2.44%
  QoQ % 28.18% 7.84% -4.67% -3.60% -5.93% -13.24% -
  Horiz. % 103.68% 80.88% 75.00% 78.68% 81.62% 86.76% 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