Highlights

[YSPSAH] QoQ Quarter Result on 2013-12-31 [#4]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -2.28%    YoY -     56.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 49,821 46,112 51,432 48,784 46,638 46,622 48,783 1.41%
  QoQ % 8.04% -10.34% 5.43% 4.60% 0.03% -4.43% -
  Horiz. % 102.13% 94.52% 105.43% 100.00% 95.60% 95.57% 100.00%
PBT 5,003 2,267 7,983 5,540 5,363 5,019 6,097 -12.34%
  QoQ % 120.69% -71.60% 44.10% 3.30% 6.85% -17.68% -
  Horiz. % 82.06% 37.18% 130.93% 90.86% 87.96% 82.32% 100.00%
Tax -1,836 -1,149 -2,371 -1,373 -1,036 -1,429 -1,533 12.76%
  QoQ % -59.79% 51.54% -72.69% -32.53% 27.50% 6.78% -
  Horiz. % 119.77% 74.95% 154.66% 89.56% 67.58% 93.22% 100.00%
NP 3,167 1,118 5,612 4,167 4,327 3,590 4,564 -21.60%
  QoQ % 183.27% -80.08% 34.68% -3.70% 20.53% -21.34% -
  Horiz. % 69.39% 24.50% 122.96% 91.30% 94.81% 78.66% 100.00%
NP to SH 3,055 964 5,455 4,072 4,167 3,514 4,438 -22.02%
  QoQ % 216.91% -82.33% 33.96% -2.28% 18.58% -20.82% -
  Horiz. % 68.84% 21.72% 122.92% 91.75% 93.89% 79.18% 100.00%
Tax Rate 36.70 % 50.68 % 29.70 % 24.78 % 19.32 % 28.47 % 25.14 % 28.66%
  QoQ % -27.58% 70.64% 19.85% 28.26% -32.14% 13.25% -
  Horiz. % 145.98% 201.59% 118.14% 98.57% 76.85% 113.25% 100.00%
Total Cost 46,654 44,994 45,820 44,617 42,311 43,032 44,219 3.63%
  QoQ % 3.69% -1.80% 2.70% 5.45% -1.68% -2.68% -
  Horiz. % 105.51% 101.75% 103.62% 100.90% 95.69% 97.32% 100.00%
Net Worth 227,132 224,933 231,504 226,222 222,328 218,293 223,228 1.16%
  QoQ % 0.98% -2.84% 2.34% 1.75% 1.85% -2.21% -
  Horiz. % 101.75% 100.76% 103.71% 101.34% 99.60% 97.79% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 8,702 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 902.78 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 227,132 224,933 231,504 226,222 222,328 218,293 223,228 1.16%
  QoQ % 0.98% -2.84% 2.34% 1.75% 1.85% -2.21% -
  Horiz. % 101.75% 100.76% 103.71% 101.34% 99.60% 97.79% 100.00%
NOSH 132,826 133,888 133,048 133,071 133,130 133,106 132,874 -0.02%
  QoQ % -0.79% 0.63% -0.02% -0.04% 0.02% 0.17% -
  Horiz. % 99.96% 100.76% 100.13% 100.15% 100.19% 100.17% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.36 % 2.42 % 10.91 % 8.54 % 9.28 % 7.70 % 9.36 % -22.69%
  QoQ % 162.81% -77.82% 27.75% -7.97% 20.52% -17.74% -
  Horiz. % 67.95% 25.85% 116.56% 91.24% 99.15% 82.26% 100.00%
ROE 1.35 % 0.43 % 2.36 % 1.80 % 1.87 % 1.61 % 1.99 % -22.78%
  QoQ % 213.95% -81.78% 31.11% -3.74% 16.15% -19.10% -
  Horiz. % 67.84% 21.61% 118.59% 90.45% 93.97% 80.90% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 37.51 34.44 38.66 36.66 35.03 35.03 36.71 1.45%
  QoQ % 8.91% -10.92% 5.46% 4.65% 0.00% -4.58% -
  Horiz. % 102.18% 93.82% 105.31% 99.86% 95.42% 95.42% 100.00%
EPS 2.30 0.72 4.10 3.06 3.13 2.64 3.34 -22.00%
  QoQ % 219.44% -82.44% 33.99% -2.24% 18.56% -20.96% -
  Horiz. % 68.86% 21.56% 122.75% 91.62% 93.71% 79.04% 100.00%
DPS 0.00 6.50 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.7100 1.6800 1.7400 1.7000 1.6700 1.6400 1.6800 1.19%
  QoQ % 1.79% -3.45% 2.35% 1.80% 1.83% -2.38% -
  Horiz. % 101.79% 100.00% 103.57% 101.19% 99.40% 97.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,583
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 35.69 33.04 36.85 34.95 33.41 33.40 34.95 1.41%
  QoQ % 8.02% -10.34% 5.44% 4.61% 0.03% -4.43% -
  Horiz. % 102.12% 94.54% 105.44% 100.00% 95.59% 95.57% 100.00%
EPS 2.19 0.69 3.91 2.92 2.99 2.52 3.18 -22.00%
  QoQ % 217.39% -82.35% 33.90% -2.34% 18.65% -20.75% -
  Horiz. % 68.87% 21.70% 122.96% 91.82% 94.03% 79.25% 100.00%
DPS 0.00 6.23 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.6272 1.6115 1.6585 1.6207 1.5928 1.5639 1.5992 1.16%
  QoQ % 0.97% -2.83% 2.33% 1.75% 1.85% -2.21% -
  Horiz. % 101.75% 100.77% 103.71% 101.34% 99.60% 97.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.5500 1.7000 1.4100 1.3400 1.2600 1.2900 1.0200 -
P/RPS 4.13 4.94 3.65 3.66 3.60 3.68 2.78 30.17%
  QoQ % -16.40% 35.34% -0.27% 1.67% -2.17% 32.37% -
  Horiz. % 148.56% 177.70% 131.29% 131.65% 129.50% 132.37% 100.00%
P/EPS 67.39 236.11 34.39 43.79 40.26 48.86 30.54 69.41%
  QoQ % -71.46% 586.57% -21.47% 8.77% -17.60% 59.99% -
  Horiz. % 220.66% 773.12% 112.61% 143.39% 131.83% 159.99% 100.00%
EY 1.48 0.42 2.91 2.28 2.48 2.05 3.27 -41.02%
  QoQ % 252.38% -85.57% 27.63% -8.06% 20.98% -37.31% -
  Horiz. % 45.26% 12.84% 88.99% 69.72% 75.84% 62.69% 100.00%
DY 0.00 3.82 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.91 1.01 0.81 0.79 0.75 0.79 0.61 30.53%
  QoQ % -9.90% 24.69% 2.53% 5.33% -5.06% 29.51% -
  Horiz. % 149.18% 165.57% 132.79% 129.51% 122.95% 129.51% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 29/08/14 20/05/14 26/02/14 12/11/13 20/08/13 16/05/13 -
Price 1.4200 1.6800 1.7000 1.3600 1.3000 1.3800 1.1000 -
P/RPS 3.79 4.88 4.40 3.71 3.71 3.94 3.00 16.85%
  QoQ % -22.34% 10.91% 18.60% 0.00% -5.84% 31.33% -
  Horiz. % 126.33% 162.67% 146.67% 123.67% 123.67% 131.33% 100.00%
P/EPS 61.74 233.33 41.46 44.44 41.53 52.27 32.93 51.99%
  QoQ % -73.54% 462.78% -6.71% 7.01% -20.55% 58.73% -
  Horiz. % 187.49% 708.56% 125.90% 134.95% 126.12% 158.73% 100.00%
EY 1.62 0.43 2.41 2.25 2.41 1.91 3.04 -34.25%
  QoQ % 276.74% -82.16% 7.11% -6.64% 26.18% -37.17% -
  Horiz. % 53.29% 14.14% 79.28% 74.01% 79.28% 62.83% 100.00%
DY 0.00 3.87 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.83 1.00 0.98 0.80 0.78 0.84 0.65 17.68%
  QoQ % -17.00% 2.04% 22.50% 2.56% -7.14% 29.23% -
  Horiz. % 127.69% 153.85% 150.77% 123.08% 120.00% 129.23% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers