Highlights

[YSPSAH] QoQ Quarter Result on 2018-09-30 [#3]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 21-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -37.96%    YoY -     92.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 69,597 74,738 76,041 73,275 67,850 71,593 68,017 1.55%
  QoQ % -6.88% -1.71% 3.77% 8.00% -5.23% 5.26% -
  Horiz. % 102.32% 109.88% 111.80% 107.73% 99.75% 105.26% 100.00%
PBT 8,238 6,999 9,386 9,177 13,651 10,090 8,067 1.41%
  QoQ % 17.70% -25.43% 2.28% -32.77% 35.29% 25.08% -
  Horiz. % 102.12% 86.76% 116.35% 113.76% 169.22% 125.08% 100.00%
Tax -2,015 -2,183 -2,697 -2,755 -3,232 -3,487 -2,982 -23.05%
  QoQ % 7.70% 19.06% 2.11% 14.76% 7.31% -16.93% -
  Horiz. % 67.57% 73.21% 90.44% 92.39% 108.38% 116.93% 100.00%
NP 6,223 4,816 6,689 6,422 10,419 6,603 5,085 14.45%
  QoQ % 29.22% -28.00% 4.16% -38.36% 57.79% 29.85% -
  Horiz. % 122.38% 94.71% 131.54% 126.29% 204.90% 129.85% 100.00%
NP to SH 6,357 4,834 6,843 6,424 10,354 6,729 5,121 15.55%
  QoQ % 31.51% -29.36% 6.52% -37.96% 53.87% 31.40% -
  Horiz. % 124.14% 94.40% 133.63% 125.44% 202.19% 131.40% 100.00%
Tax Rate 24.46 % 31.19 % 28.73 % 30.02 % 23.68 % 34.56 % 36.97 % -24.13%
  QoQ % -21.58% 8.56% -4.30% 26.77% -31.48% -6.52% -
  Horiz. % 66.16% 84.37% 77.71% 81.20% 64.05% 93.48% 100.00%
Total Cost 63,374 69,922 69,352 66,853 57,431 64,990 62,932 0.47%
  QoQ % -9.36% 0.82% 3.74% 16.41% -11.63% 3.27% -
  Horiz. % 100.70% 111.11% 110.20% 106.23% 91.26% 103.27% 100.00%
Net Worth 314,056 318,156 315,262 306,437 298,236 297,511 289,871 5.50%
  QoQ % -1.29% 0.92% 2.88% 2.75% 0.24% 2.64% -
  Horiz. % 108.34% 109.76% 108.76% 105.71% 102.89% 102.64% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 11,811 - - - 9,620 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 122.78% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 185.81 % - % - % - % 92.92 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 199.97% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 314,056 318,156 315,262 306,437 298,236 297,511 289,871 5.50%
  QoQ % -1.29% 0.92% 2.88% 2.75% 0.24% 2.64% -
  Horiz. % 108.34% 109.76% 108.76% 105.71% 102.89% 102.64% 100.00%
NOSH 138,963 138,329 138,273 138,035 137,436 137,102 136,732 1.09%
  QoQ % 0.46% 0.04% 0.17% 0.44% 0.24% 0.27% -
  Horiz. % 101.63% 101.17% 101.13% 100.95% 100.51% 100.27% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 8.94 % 6.44 % 8.80 % 8.76 % 15.36 % 9.22 % 7.48 % 12.66%
  QoQ % 38.82% -26.82% 0.46% -42.97% 66.59% 23.26% -
  Horiz. % 119.52% 86.10% 117.65% 117.11% 205.35% 123.26% 100.00%
ROE 2.02 % 1.52 % 2.17 % 2.10 % 3.47 % 2.26 % 1.77 % 9.23%
  QoQ % 32.89% -29.95% 3.33% -39.48% 53.54% 27.68% -
  Horiz. % 114.12% 85.88% 122.60% 118.64% 196.05% 127.68% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 50.08 54.03 54.99 53.08 49.37 52.22 49.74 0.46%
  QoQ % -7.31% -1.75% 3.60% 7.51% -5.46% 4.99% -
  Horiz. % 100.68% 108.62% 110.55% 106.71% 99.26% 104.99% 100.00%
EPS 4.57 3.49 4.95 4.65 7.53 4.91 3.75 14.13%
  QoQ % 30.95% -29.49% 6.45% -38.25% 53.36% 30.93% -
  Horiz. % 121.87% 93.07% 132.00% 124.00% 200.80% 130.93% 100.00%
DPS 8.50 0.00 0.00 0.00 7.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 121.43% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.2600 2.3000 2.2800 2.2200 2.1700 2.1700 2.1200 4.37%
  QoQ % -1.74% 0.88% 2.70% 2.30% 0.00% 2.36% -
  Horiz. % 106.60% 108.49% 107.55% 104.72% 102.36% 102.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,583
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 49.86 53.54 54.48 52.50 48.61 51.29 48.73 1.54%
  QoQ % -6.87% -1.73% 3.77% 8.00% -5.23% 5.25% -
  Horiz. % 102.32% 109.87% 111.80% 107.74% 99.75% 105.25% 100.00%
EPS 4.55 3.46 4.90 4.60 7.42 4.82 3.67 15.45%
  QoQ % 31.50% -29.39% 6.52% -38.01% 53.94% 31.34% -
  Horiz. % 123.98% 94.28% 133.51% 125.34% 202.18% 131.34% 100.00%
DPS 8.46 0.00 0.00 0.00 6.89 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 122.79% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.2499 2.2793 2.2586 2.1954 2.1366 2.1314 2.0767 5.50%
  QoQ % -1.29% 0.92% 2.88% 2.75% 0.24% 2.63% -
  Horiz. % 108.34% 109.76% 108.76% 105.72% 102.88% 102.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.4600 2.8500 2.7500 3.2500 2.5500 2.5000 2.6900 -
P/RPS 4.91 5.27 5.00 6.12 5.17 4.79 5.41 -6.28%
  QoQ % -6.83% 5.40% -18.30% 18.38% 7.93% -11.46% -
  Horiz. % 90.76% 97.41% 92.42% 113.12% 95.56% 88.54% 100.00%
P/EPS 53.78 81.56 55.57 69.83 33.85 50.94 71.82 -17.58%
  QoQ % -34.06% 46.77% -20.42% 106.29% -33.55% -29.07% -
  Horiz. % 74.88% 113.56% 77.37% 97.23% 47.13% 70.93% 100.00%
EY 1.86 1.23 1.80 1.43 2.95 1.96 1.39 21.50%
  QoQ % 51.22% -31.67% 25.87% -51.53% 50.51% 41.01% -
  Horiz. % 133.81% 88.49% 129.50% 102.88% 212.23% 141.01% 100.00%
DY 3.46 0.00 0.00 0.00 2.75 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.82% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.09 1.24 1.21 1.46 1.18 1.15 1.27 -9.71%
  QoQ % -12.10% 2.48% -17.12% 23.73% 2.61% -9.45% -
  Horiz. % 85.83% 97.64% 95.28% 114.96% 92.91% 90.55% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 28/05/19 26/02/19 21/11/18 13/08/18 25/05/18 28/02/18 -
Price 2.3000 2.4900 2.8800 3.0100 2.8000 2.5000 2.5200 -
P/RPS 4.59 4.61 5.24 5.67 5.67 4.79 5.07 -6.43%
  QoQ % -0.43% -12.02% -7.58% 0.00% 18.37% -5.52% -
  Horiz. % 90.53% 90.93% 103.35% 111.83% 111.83% 94.48% 100.00%
P/EPS 50.28 71.25 58.19 64.68 37.17 50.94 67.28 -17.69%
  QoQ % -29.43% 22.44% -10.03% 74.01% -27.03% -24.29% -
  Horiz. % 74.73% 105.90% 86.49% 96.14% 55.25% 75.71% 100.00%
EY 1.99 1.40 1.72 1.55 2.69 1.96 1.49 21.34%
  QoQ % 42.14% -18.60% 10.97% -42.38% 37.24% 31.54% -
  Horiz. % 133.56% 93.96% 115.44% 104.03% 180.54% 131.54% 100.00%
DY 3.70 0.00 0.00 0.00 2.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 148.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.02 1.08 1.26 1.36 1.29 1.15 1.19 -9.79%
  QoQ % -5.56% -14.29% -7.35% 5.43% 12.17% -3.36% -
  Horiz. % 85.71% 90.76% 105.88% 114.29% 108.40% 96.64% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers