Highlights

[YSPSAH] QoQ Quarter Result on 2017-12-31 [#4]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     53.83%    YoY -     -57.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 73,275 67,850 71,593 68,017 66,093 59,907 67,539 5.58%
  QoQ % 8.00% -5.23% 5.26% 2.91% 10.33% -11.30% -
  Horiz. % 108.49% 100.46% 106.00% 100.71% 97.86% 88.70% 100.00%
PBT 9,177 13,651 10,090 8,067 5,384 4,563 11,674 -14.81%
  QoQ % -32.77% 35.29% 25.08% 49.83% 17.99% -60.91% -
  Horiz. % 78.61% 116.94% 86.43% 69.10% 46.12% 39.09% 100.00%
Tax -2,755 -3,232 -3,487 -2,982 -2,085 -1,527 -3,030 -6.14%
  QoQ % 14.76% 7.31% -16.93% -43.02% -36.54% 49.60% -
  Horiz. % 90.92% 106.67% 115.08% 98.42% 68.81% 50.40% 100.00%
NP 6,422 10,419 6,603 5,085 3,299 3,036 8,644 -17.96%
  QoQ % -38.36% 57.79% 29.85% 54.14% 8.66% -64.88% -
  Horiz. % 74.29% 120.53% 76.39% 58.83% 38.17% 35.12% 100.00%
NP to SH 6,424 10,354 6,729 5,121 3,329 3,165 8,767 -18.71%
  QoQ % -37.96% 53.87% 31.40% 53.83% 5.18% -63.90% -
  Horiz. % 73.27% 118.10% 76.75% 58.41% 37.97% 36.10% 100.00%
Tax Rate 30.02 % 23.68 % 34.56 % 36.97 % 38.73 % 33.46 % 25.96 % 10.16%
  QoQ % 26.77% -31.48% -6.52% -4.54% 15.75% 28.89% -
  Horiz. % 115.64% 91.22% 133.13% 142.41% 149.19% 128.89% 100.00%
Total Cost 66,853 57,431 64,990 62,932 62,794 56,871 58,895 8.81%
  QoQ % 16.41% -11.63% 3.27% 0.22% 10.41% -3.44% -
  Horiz. % 113.51% 97.51% 110.35% 106.85% 106.62% 96.56% 100.00%
Net Worth 306,437 298,236 297,511 289,871 282,419 275,923 282,806 5.49%
  QoQ % 2.75% 0.24% 2.64% 2.64% 2.35% -2.43% -
  Horiz. % 108.36% 105.46% 105.20% 102.50% 99.86% 97.57% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 9,620 - - - 11,496 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 83.68% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 92.92 % - % - % - % 363.25 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 25.58% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 306,437 298,236 297,511 289,871 282,419 275,923 282,806 5.49%
  QoQ % 2.75% 0.24% 2.64% 2.64% 2.35% -2.43% -
  Horiz. % 108.36% 105.46% 105.20% 102.50% 99.86% 97.57% 100.00%
NOSH 138,035 137,436 137,102 136,732 136,434 135,256 134,669 1.66%
  QoQ % 0.44% 0.24% 0.27% 0.22% 0.87% 0.44% -
  Horiz. % 102.50% 102.05% 101.81% 101.53% 101.31% 100.44% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 8.76 % 15.36 % 9.22 % 7.48 % 4.99 % 5.07 % 12.80 % -22.32%
  QoQ % -42.97% 66.59% 23.26% 49.90% -1.58% -60.39% -
  Horiz. % 68.44% 120.00% 72.03% 58.44% 38.98% 39.61% 100.00%
ROE 2.10 % 3.47 % 2.26 % 1.77 % 1.18 % 1.15 % 3.10 % -22.85%
  QoQ % -39.48% 53.54% 27.68% 50.00% 2.61% -62.90% -
  Horiz. % 67.74% 111.94% 72.90% 57.10% 38.06% 37.10% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 53.08 49.37 52.22 49.74 48.44 44.29 50.15 3.85%
  QoQ % 7.51% -5.46% 4.99% 2.68% 9.37% -11.68% -
  Horiz. % 105.84% 98.44% 104.13% 99.18% 96.59% 88.32% 100.00%
EPS 4.65 7.53 4.91 3.75 2.44 2.34 6.51 -20.08%
  QoQ % -38.25% 53.36% 30.93% 53.69% 4.27% -64.06% -
  Horiz. % 71.43% 115.67% 75.42% 57.60% 37.48% 35.94% 100.00%
DPS 0.00 7.00 0.00 0.00 0.00 8.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 82.35% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.2200 2.1700 2.1700 2.1200 2.0700 2.0400 2.1000 3.77%
  QoQ % 2.30% 0.00% 2.36% 2.42% 1.47% -2.86% -
  Horiz. % 105.71% 103.33% 103.33% 100.95% 98.57% 97.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,583
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 52.50 48.61 51.29 48.73 47.35 42.92 48.39 5.58%
  QoQ % 8.00% -5.23% 5.25% 2.91% 10.32% -11.30% -
  Horiz. % 108.49% 100.45% 105.99% 100.70% 97.85% 88.70% 100.00%
EPS 4.60 7.42 4.82 3.67 2.38 2.27 6.28 -18.73%
  QoQ % -38.01% 53.94% 31.34% 54.20% 4.85% -63.85% -
  Horiz. % 73.25% 118.15% 76.75% 58.44% 37.90% 36.15% 100.00%
DPS 0.00 6.89 0.00 0.00 0.00 8.24 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 83.62% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.1954 2.1366 2.1314 2.0767 2.0233 1.9768 2.0261 5.49%
  QoQ % 2.75% 0.24% 2.63% 2.64% 2.35% -2.43% -
  Horiz. % 108.36% 105.45% 105.20% 102.50% 99.86% 97.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.2500 2.5500 2.5000 2.6900 2.9900 2.9200 2.3200 -
P/RPS 6.12 5.17 4.79 5.41 6.17 6.59 4.63 20.42%
  QoQ % 18.38% 7.93% -11.46% -12.32% -6.37% 42.33% -
  Horiz. % 132.18% 111.66% 103.46% 116.85% 133.26% 142.33% 100.00%
P/EPS 69.83 33.85 50.94 71.82 122.54 124.79 35.64 56.52%
  QoQ % 106.29% -33.55% -29.07% -41.39% -1.80% 250.14% -
  Horiz. % 195.93% 94.98% 142.93% 201.52% 343.83% 350.14% 100.00%
EY 1.43 2.95 1.96 1.39 0.82 0.80 2.81 -36.23%
  QoQ % -51.53% 50.51% 41.01% 69.51% 2.50% -71.53% -
  Horiz. % 50.89% 104.98% 69.75% 49.47% 29.18% 28.47% 100.00%
DY 0.00 2.75 0.00 0.00 0.00 2.91 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 94.50% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.46 1.18 1.15 1.27 1.44 1.43 1.10 20.75%
  QoQ % 23.73% 2.61% -9.45% -11.81% 0.70% 30.00% -
  Horiz. % 132.73% 107.27% 104.55% 115.45% 130.91% 130.00% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 21/11/18 13/08/18 25/05/18 28/02/18 16/11/17 29/08/17 23/05/17 -
Price 3.0100 2.8000 2.5000 2.5200 2.8600 2.8700 2.3000 -
P/RPS 5.67 5.67 4.79 5.07 5.90 6.48 4.59 15.11%
  QoQ % 0.00% 18.37% -5.52% -14.07% -8.95% 41.18% -
  Horiz. % 123.53% 123.53% 104.36% 110.46% 128.54% 141.18% 100.00%
P/EPS 64.68 37.17 50.94 67.28 117.21 122.65 35.33 49.60%
  QoQ % 74.01% -27.03% -24.29% -42.60% -4.44% 247.16% -
  Horiz. % 183.07% 105.21% 144.18% 190.43% 331.76% 347.16% 100.00%
EY 1.55 2.69 1.96 1.49 0.85 0.82 2.83 -33.03%
  QoQ % -42.38% 37.24% 31.54% 75.29% 3.66% -71.02% -
  Horiz. % 54.77% 95.05% 69.26% 52.65% 30.04% 28.98% 100.00%
DY 0.00 2.50 0.00 0.00 0.00 2.96 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 84.46% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.36 1.29 1.15 1.19 1.38 1.41 1.10 15.18%
  QoQ % 5.43% 12.17% -3.36% -13.77% -2.13% 28.18% -
  Horiz. % 123.64% 117.27% 104.55% 108.18% 125.45% 128.18% 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.
 


 

281  242  538  1214 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.090.00 
 SUPERMX 1.55+0.10 
 XDL 0.165+0.005 
 HSI-H8K 0.15-0.04 
 MYEG 1.15+0.04 
 ICON 0.29+0.17 
 THHEAVY 0.13-0.005 
 HSI-C7K 0.37+0.06 
 PERDANA 0.525+0.015 

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. Rais Yatim: New China visa rules for Malaysians will open floodgates to ‘hundreds of thousands’ save malaysia!!!
6. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
7. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
8. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
Partners & Brokers