Highlights

[YSPSAH] QoQ Quarter Result on 2015-12-31 [#4]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 26-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -35.33%    YoY -     -9.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 59,194 51,848 66,304 53,665 59,319 50,632 59,309 -0.13%
  QoQ % 14.17% -21.80% 23.55% -9.53% 17.16% -14.63% -
  Horiz. % 99.81% 87.42% 111.79% 90.48% 100.02% 85.37% 100.00%
PBT 6,060 8,657 7,609 7,395 13,493 5,393 13,246 -40.54%
  QoQ % -30.00% 13.77% 2.89% -45.19% 150.19% -59.29% -
  Horiz. % 45.75% 65.36% 57.44% 55.83% 101.86% 40.71% 100.00%
Tax -2,017 -1,637 -2,650 -801 -3,585 -1,919 -3,849 -34.92%
  QoQ % -23.21% 38.23% -230.84% 77.66% -86.82% 50.14% -
  Horiz. % 52.40% 42.53% 68.85% 20.81% 93.14% 49.86% 100.00%
NP 4,043 7,020 4,959 6,594 9,908 3,474 9,397 -42.92%
  QoQ % -42.41% 41.56% -24.80% -33.45% 185.20% -63.03% -
  Horiz. % 43.02% 74.70% 52.77% 70.17% 105.44% 36.97% 100.00%
NP to SH 3,940 6,818 4,886 6,362 9,838 3,422 9,346 -43.69%
  QoQ % -42.21% 39.54% -23.20% -35.33% 187.49% -63.39% -
  Horiz. % 42.16% 72.95% 52.28% 68.07% 105.26% 36.61% 100.00%
Tax Rate 33.28 % 18.91 % 34.83 % 10.83 % 26.57 % 35.58 % 29.06 % 9.43%
  QoQ % 75.99% -45.71% 221.61% -59.24% -25.32% 22.44% -
  Horiz. % 114.52% 65.07% 119.86% 37.27% 91.43% 122.44% 100.00%
Total Cost 55,151 44,828 61,345 47,071 49,411 47,158 49,912 6.86%
  QoQ % 23.03% -26.92% 30.32% -4.74% 4.78% -5.52% -
  Horiz. % 110.50% 89.81% 122.91% 94.31% 99.00% 94.48% 100.00%
Net Worth 264,907 260,054 263,817 258,246 252,669 239,673 244,966 5.34%
  QoQ % 1.87% -1.43% 2.16% 2.21% 5.42% -2.16% -
  Horiz. % 108.14% 106.16% 107.70% 105.42% 103.14% 97.84% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 10,779 - - - 8,654 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 62.51% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 264,907 260,054 263,817 258,246 252,669 239,673 244,966 5.34%
  QoQ % 1.87% -1.43% 2.16% 2.21% 5.42% -2.16% -
  Horiz. % 108.14% 106.16% 107.70% 105.42% 103.14% 97.84% 100.00%
NOSH 134,470 134,743 134,600 134,503 134,398 133,151 133,133 0.67%
  QoQ % -0.20% 0.11% 0.07% 0.08% 0.94% 0.01% -
  Horiz. % 101.00% 101.21% 101.10% 101.03% 100.95% 100.01% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 6.83 % 13.54 % 7.48 % 12.29 % 16.70 % 6.86 % 15.84 % -42.84%
  QoQ % -49.56% 81.02% -39.14% -26.41% 143.44% -56.69% -
  Horiz. % 43.12% 85.48% 47.22% 77.59% 105.43% 43.31% 100.00%
ROE 1.49 % 2.62 % 1.85 % 2.46 % 3.89 % 1.43 % 3.82 % -46.52%
  QoQ % -43.13% 41.62% -24.80% -36.76% 172.03% -62.57% -
  Horiz. % 39.01% 68.59% 48.43% 64.40% 101.83% 37.43% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 44.02 38.48 49.26 39.90 44.14 38.03 44.55 -0.79%
  QoQ % 14.40% -21.88% 23.46% -9.61% 16.07% -14.64% -
  Horiz. % 98.81% 86.37% 110.57% 89.56% 99.08% 85.36% 100.00%
EPS 2.93 5.06 3.63 4.73 7.32 2.57 7.02 -44.06%
  QoQ % -42.09% 39.39% -23.26% -35.38% 184.82% -63.39% -
  Horiz. % 41.74% 72.08% 51.71% 67.38% 104.27% 36.61% 100.00%
DPS 0.00 8.00 0.00 0.00 0.00 6.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 123.08% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.9700 1.9300 1.9600 1.9200 1.8800 1.8000 1.8400 4.64%
  QoQ % 2.07% -1.53% 2.08% 2.13% 4.44% -2.17% -
  Horiz. % 107.07% 104.89% 106.52% 104.35% 102.17% 97.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,583
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 42.41 37.14 47.50 38.45 42.50 36.27 42.49 -0.13%
  QoQ % 14.19% -21.81% 23.54% -9.53% 17.18% -14.64% -
  Horiz. % 99.81% 87.41% 111.79% 90.49% 100.02% 85.36% 100.00%
EPS 2.82 4.88 3.50 4.56 7.05 2.45 6.70 -43.75%
  QoQ % -42.21% 39.43% -23.25% -35.32% 187.76% -63.43% -
  Horiz. % 42.09% 72.84% 52.24% 68.06% 105.22% 36.57% 100.00%
DPS 0.00 7.72 0.00 0.00 0.00 6.20 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 124.52% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.8978 1.8631 1.8900 1.8501 1.8102 1.7171 1.7550 5.34%
  QoQ % 1.86% -1.42% 2.16% 2.20% 5.42% -2.16% -
  Horiz. % 108.14% 106.16% 107.69% 105.42% 103.15% 97.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.2400 2.2100 2.4000 2.4800 2.3200 2.6200 1.6000 -
P/RPS 5.09 5.74 4.87 6.22 5.26 6.89 3.59 26.13%
  QoQ % -11.32% 17.86% -21.70% 18.25% -23.66% 91.92% -
  Horiz. % 141.78% 159.89% 135.65% 173.26% 146.52% 191.92% 100.00%
P/EPS 76.45 43.68 66.12 52.43 31.69 101.95 22.79 123.60%
  QoQ % 75.02% -33.94% 26.11% 65.45% -68.92% 347.35% -
  Horiz. % 335.45% 191.66% 290.13% 230.06% 139.05% 447.35% 100.00%
EY 1.31 2.29 1.51 1.91 3.16 0.98 4.39 -55.25%
  QoQ % -42.79% 51.66% -20.94% -39.56% 222.45% -77.68% -
  Horiz. % 29.84% 52.16% 34.40% 43.51% 71.98% 22.32% 100.00%
DY 0.00 3.62 0.00 0.00 0.00 2.48 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 145.97% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.14 1.15 1.22 1.29 1.23 1.46 0.87 19.69%
  QoQ % -0.87% -5.74% -5.43% 4.88% -15.75% 67.82% -
  Horiz. % 131.03% 132.18% 140.23% 148.28% 141.38% 167.82% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 15/11/16 15/08/16 27/05/16 26/02/16 24/11/15 18/08/15 14/05/15 -
Price 2.1000 2.1400 2.3100 2.6100 2.4800 2.3300 1.6100 -
P/RPS 4.77 5.56 4.69 6.54 5.62 6.13 3.61 20.35%
  QoQ % -14.21% 18.55% -28.29% 16.37% -8.32% 69.81% -
  Horiz. % 132.13% 154.02% 129.92% 181.16% 155.68% 169.81% 100.00%
P/EPS 71.67 42.29 63.64 55.18 33.88 90.66 22.93 113.33%
  QoQ % 69.47% -33.55% 15.33% 62.87% -62.63% 295.38% -
  Horiz. % 312.56% 184.43% 277.54% 240.65% 147.75% 395.38% 100.00%
EY 1.40 2.36 1.57 1.81 2.95 1.10 4.36 -53.01%
  QoQ % -40.68% 50.32% -13.26% -38.64% 168.18% -74.77% -
  Horiz. % 32.11% 54.13% 36.01% 41.51% 67.66% 25.23% 100.00%
DY 0.00 3.74 0.00 0.00 0.00 2.79 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 134.05% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.07 1.11 1.18 1.36 1.32 1.29 0.88 13.88%
  QoQ % -3.60% -5.93% -13.24% 3.03% 2.33% 46.59% -
  Horiz. % 121.59% 126.14% 134.09% 154.55% 150.00% 146.59% 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.
 


 

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