Highlights

[YSPSAH] QoQ Quarter Result on 2012-12-31 [#4]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -0.15%    YoY -     -38.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 46,638 46,622 48,783 46,476 45,551 45,307 43,276 5.11%
  QoQ % 0.03% -4.43% 4.96% 2.03% 0.54% 4.69% -
  Horiz. % 107.77% 107.73% 112.73% 107.39% 105.26% 104.69% 100.00%
PBT 5,363 5,019 6,097 3,891 4,696 5,911 5,653 -3.45%
  QoQ % 6.85% -17.68% 56.69% -17.14% -20.55% 4.56% -
  Horiz. % 94.87% 88.78% 107.85% 68.83% 83.07% 104.56% 100.00%
Tax -1,036 -1,429 -1,533 -1,358 -2,045 -1,364 -1,813 -31.12%
  QoQ % 27.50% 6.78% -12.89% 33.59% -49.93% 24.77% -
  Horiz. % 57.14% 78.82% 84.56% 74.90% 112.80% 75.23% 100.00%
NP 4,327 3,590 4,564 2,533 2,651 4,547 3,840 8.28%
  QoQ % 20.53% -21.34% 80.18% -4.45% -41.70% 18.41% -
  Horiz. % 112.68% 93.49% 118.85% 65.96% 69.04% 118.41% 100.00%
NP to SH 4,167 3,514 4,438 2,600 2,604 4,542 3,882 4.83%
  QoQ % 18.58% -20.82% 70.69% -0.15% -42.67% 17.00% -
  Horiz. % 107.34% 90.52% 114.32% 66.98% 67.08% 117.00% 100.00%
Tax Rate 19.32 % 28.47 % 25.14 % 34.90 % 43.55 % 23.08 % 32.07 % -28.65%
  QoQ % -32.14% 13.25% -27.97% -19.86% 88.69% -28.03% -
  Horiz. % 60.24% 88.77% 78.39% 108.82% 135.80% 71.97% 100.00%
Total Cost 42,311 43,032 44,219 43,943 42,900 40,760 39,436 4.80%
  QoQ % -1.68% -2.68% 0.63% 2.43% 5.25% 3.36% -
  Horiz. % 107.29% 109.12% 112.13% 111.43% 108.78% 103.36% 100.00%
Net Worth 222,328 218,293 223,228 218,666 215,228 214,446 216,700 1.72%
  QoQ % 1.85% -2.21% 2.09% 1.60% 0.36% -1.04% -
  Horiz. % 102.60% 100.74% 103.01% 100.91% 99.32% 98.96% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 222,328 218,293 223,228 218,666 215,228 214,446 216,700 1.72%
  QoQ % 1.85% -2.21% 2.09% 1.60% 0.36% -1.04% -
  Horiz. % 102.60% 100.74% 103.01% 100.91% 99.32% 98.96% 100.00%
NOSH 133,130 133,106 132,874 133,333 132,857 133,196 132,945 0.09%
  QoQ % 0.02% 0.17% -0.34% 0.36% -0.25% 0.19% -
  Horiz. % 100.14% 100.12% 99.95% 100.29% 99.93% 100.19% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.28 % 7.70 % 9.36 % 5.45 % 5.82 % 10.04 % 8.87 % 3.06%
  QoQ % 20.52% -17.74% 71.74% -6.36% -42.03% 13.19% -
  Horiz. % 104.62% 86.81% 105.52% 61.44% 65.61% 113.19% 100.00%
ROE 1.87 % 1.61 % 1.99 % 1.19 % 1.21 % 2.12 % 1.79 % 2.96%
  QoQ % 16.15% -19.10% 67.23% -1.65% -42.92% 18.44% -
  Horiz. % 104.47% 89.94% 111.17% 66.48% 67.60% 118.44% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 35.03 35.03 36.71 34.86 34.29 34.02 32.55 5.01%
  QoQ % 0.00% -4.58% 5.31% 1.66% 0.79% 4.52% -
  Horiz. % 107.62% 107.62% 112.78% 107.10% 105.35% 104.52% 100.00%
EPS 3.13 2.64 3.34 1.95 1.96 3.41 2.92 4.73%
  QoQ % 18.56% -20.96% 71.28% -0.51% -42.52% 16.78% -
  Horiz. % 107.19% 90.41% 114.38% 66.78% 67.12% 116.78% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 1.6700 1.6400 1.6800 1.6400 1.6200 1.6100 1.6300 1.63%
  QoQ % 1.83% -2.38% 2.44% 1.23% 0.62% -1.23% -
  Horiz. % 102.45% 100.61% 103.07% 100.61% 99.39% 98.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,583
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 33.41 33.40 34.95 33.30 32.63 32.46 31.00 5.11%
  QoQ % 0.03% -4.43% 4.95% 2.05% 0.52% 4.71% -
  Horiz. % 107.77% 107.74% 112.74% 107.42% 105.26% 104.71% 100.00%
EPS 2.99 2.52 3.18 1.86 1.87 3.25 2.78 4.97%
  QoQ % 18.65% -20.75% 70.97% -0.53% -42.46% 16.91% -
  Horiz. % 107.55% 90.65% 114.39% 66.91% 67.27% 116.91% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 1.5928 1.5639 1.5992 1.5666 1.5419 1.5363 1.5525 1.72%
  QoQ % 1.85% -2.21% 2.08% 1.60% 0.36% -1.04% -
  Horiz. % 102.60% 100.73% 103.01% 100.91% 99.32% 98.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.2600 1.2900 1.0200 1.0400 1.0600 1.0900 1.0200 -
P/RPS 3.60 3.68 2.78 2.98 3.09 3.20 3.13 9.77%
  QoQ % -2.17% 32.37% -6.71% -3.56% -3.44% 2.24% -
  Horiz. % 115.02% 117.57% 88.82% 95.21% 98.72% 102.24% 100.00%
P/EPS 40.26 48.86 30.54 53.33 54.08 31.96 34.93 9.92%
  QoQ % -17.60% 59.99% -42.73% -1.39% 69.21% -8.50% -
  Horiz. % 115.26% 139.88% 87.43% 152.68% 154.82% 91.50% 100.00%
EY 2.48 2.05 3.27 1.88 1.85 3.13 2.86 -9.06%
  QoQ % 20.98% -37.31% 73.94% 1.62% -40.89% 9.44% -
  Horiz. % 86.71% 71.68% 114.34% 65.73% 64.69% 109.44% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 0.75 0.79 0.61 0.63 0.65 0.68 0.63 12.31%
  QoQ % -5.06% 29.51% -3.17% -3.08% -4.41% 7.94% -
  Horiz. % 119.05% 125.40% 96.83% 100.00% 103.17% 107.94% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 12/11/13 20/08/13 16/05/13 27/02/13 14/11/12 15/08/12 25/05/12 -
Price 1.3000 1.3800 1.1000 1.0400 1.0800 1.0300 1.0200 -
P/RPS 3.71 3.94 3.00 2.98 3.15 3.03 3.13 11.99%
  QoQ % -5.84% 31.33% 0.67% -5.40% 3.96% -3.19% -
  Horiz. % 118.53% 125.88% 95.85% 95.21% 100.64% 96.81% 100.00%
P/EPS 41.53 52.27 32.93 53.33 55.10 30.21 34.93 12.22%
  QoQ % -20.55% 58.73% -38.25% -3.21% 82.39% -13.51% -
  Horiz. % 118.89% 149.64% 94.27% 152.68% 157.74% 86.49% 100.00%
EY 2.41 1.91 3.04 1.88 1.81 3.31 2.86 -10.78%
  QoQ % 26.18% -37.17% 61.70% 3.87% -45.32% 15.73% -
  Horiz. % 84.27% 66.78% 106.29% 65.73% 63.29% 115.73% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 0.78 0.84 0.65 0.63 0.67 0.64 0.63 15.29%
  QoQ % -7.14% 29.23% 3.17% -5.97% 4.69% 1.59% -
  Horiz. % 123.81% 133.33% 103.17% 100.00% 106.35% 101.59% 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.
 


 

280  216  537  1242 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 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