Highlights

[YSPSAH] QoQ Quarter Result on 2013-03-31 [#1]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 16-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     70.69%    YoY -     14.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 48,784 46,638 46,622 48,783 46,476 45,551 45,307 5.04%
  QoQ % 4.60% 0.03% -4.43% 4.96% 2.03% 0.54% -
  Horiz. % 107.67% 102.94% 102.90% 107.67% 102.58% 100.54% 100.00%
PBT 5,540 5,363 5,019 6,097 3,891 4,696 5,911 -4.22%
  QoQ % 3.30% 6.85% -17.68% 56.69% -17.14% -20.55% -
  Horiz. % 93.72% 90.73% 84.91% 103.15% 65.83% 79.45% 100.00%
Tax -1,373 -1,036 -1,429 -1,533 -1,358 -2,045 -1,364 0.44%
  QoQ % -32.53% 27.50% 6.78% -12.89% 33.59% -49.93% -
  Horiz. % 100.66% 75.95% 104.77% 112.39% 99.56% 149.93% 100.00%
NP 4,167 4,327 3,590 4,564 2,533 2,651 4,547 -5.64%
  QoQ % -3.70% 20.53% -21.34% 80.18% -4.45% -41.70% -
  Horiz. % 91.64% 95.16% 78.95% 100.37% 55.71% 58.30% 100.00%
NP to SH 4,072 4,167 3,514 4,438 2,600 2,604 4,542 -7.00%
  QoQ % -2.28% 18.58% -20.82% 70.69% -0.15% -42.67% -
  Horiz. % 89.65% 91.74% 77.37% 97.71% 57.24% 57.33% 100.00%
Tax Rate 24.78 % 19.32 % 28.47 % 25.14 % 34.90 % 43.55 % 23.08 % 4.84%
  QoQ % 28.26% -32.14% 13.25% -27.97% -19.86% 88.69% -
  Horiz. % 107.37% 83.71% 123.35% 108.93% 151.21% 188.69% 100.00%
Total Cost 44,617 42,311 43,032 44,219 43,943 42,900 40,760 6.20%
  QoQ % 5.45% -1.68% -2.68% 0.63% 2.43% 5.25% -
  Horiz. % 109.46% 103.81% 105.57% 108.49% 107.81% 105.25% 100.00%
Net Worth 226,222 222,328 218,293 223,228 218,666 215,228 214,446 3.62%
  QoQ % 1.75% 1.85% -2.21% 2.09% 1.60% 0.36% -
  Horiz. % 105.49% 103.68% 101.79% 104.10% 101.97% 100.36% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 226,222 222,328 218,293 223,228 218,666 215,228 214,446 3.62%
  QoQ % 1.75% 1.85% -2.21% 2.09% 1.60% 0.36% -
  Horiz. % 105.49% 103.68% 101.79% 104.10% 101.97% 100.36% 100.00%
NOSH 133,071 133,130 133,106 132,874 133,333 132,857 133,196 -0.06%
  QoQ % -0.04% 0.02% 0.17% -0.34% 0.36% -0.25% -
  Horiz. % 99.91% 99.95% 99.93% 99.76% 100.10% 99.75% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.54 % 9.28 % 7.70 % 9.36 % 5.45 % 5.82 % 10.04 % -10.20%
  QoQ % -7.97% 20.52% -17.74% 71.74% -6.36% -42.03% -
  Horiz. % 85.06% 92.43% 76.69% 93.23% 54.28% 57.97% 100.00%
ROE 1.80 % 1.87 % 1.61 % 1.99 % 1.19 % 1.21 % 2.12 % -10.31%
  QoQ % -3.74% 16.15% -19.10% 67.23% -1.65% -42.92% -
  Horiz. % 84.91% 88.21% 75.94% 93.87% 56.13% 57.08% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 36.66 35.03 35.03 36.71 34.86 34.29 34.02 5.09%
  QoQ % 4.65% 0.00% -4.58% 5.31% 1.66% 0.79% -
  Horiz. % 107.76% 102.97% 102.97% 107.91% 102.47% 100.79% 100.00%
EPS 3.06 3.13 2.64 3.34 1.95 1.96 3.41 -6.95%
  QoQ % -2.24% 18.56% -20.96% 71.28% -0.51% -42.52% -
  Horiz. % 89.74% 91.79% 77.42% 97.95% 57.18% 57.48% 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 1.7000 1.6700 1.6400 1.6800 1.6400 1.6200 1.6100 3.68%
  QoQ % 1.80% 1.83% -2.38% 2.44% 1.23% 0.62% -
  Horiz. % 105.59% 103.73% 101.86% 104.35% 101.86% 100.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,583
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 34.95 33.41 33.40 34.95 33.30 32.63 32.46 5.04%
  QoQ % 4.61% 0.03% -4.43% 4.95% 2.05% 0.52% -
  Horiz. % 107.67% 102.93% 102.90% 107.67% 102.59% 100.52% 100.00%
EPS 2.92 2.99 2.52 3.18 1.86 1.87 3.25 -6.87%
  QoQ % -2.34% 18.65% -20.75% 70.97% -0.53% -42.46% -
  Horiz. % 89.85% 92.00% 77.54% 97.85% 57.23% 57.54% 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 1.6207 1.5928 1.5639 1.5992 1.5666 1.5419 1.5363 3.62%
  QoQ % 1.75% 1.85% -2.21% 2.08% 1.60% 0.36% -
  Horiz. % 105.49% 103.68% 101.80% 104.09% 101.97% 100.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.3400 1.2600 1.2900 1.0200 1.0400 1.0600 1.0900 -
P/RPS 3.66 3.60 3.68 2.78 2.98 3.09 3.20 9.34%
  QoQ % 1.67% -2.17% 32.37% -6.71% -3.56% -3.44% -
  Horiz. % 114.37% 112.50% 115.00% 86.88% 93.12% 96.56% 100.00%
P/EPS 43.79 40.26 48.86 30.54 53.33 54.08 31.96 23.29%
  QoQ % 8.77% -17.60% 59.99% -42.73% -1.39% 69.21% -
  Horiz. % 137.02% 125.97% 152.88% 95.56% 166.86% 169.21% 100.00%
EY 2.28 2.48 2.05 3.27 1.88 1.85 3.13 -19.00%
  QoQ % -8.06% 20.98% -37.31% 73.94% 1.62% -40.89% -
  Horiz. % 72.84% 79.23% 65.50% 104.47% 60.06% 59.11% 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 0.79 0.75 0.79 0.61 0.63 0.65 0.68 10.48%
  QoQ % 5.33% -5.06% 29.51% -3.17% -3.08% -4.41% -
  Horiz. % 116.18% 110.29% 116.18% 89.71% 92.65% 95.59% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 12/11/13 20/08/13 16/05/13 27/02/13 14/11/12 15/08/12 -
Price 1.3600 1.3000 1.3800 1.1000 1.0400 1.0800 1.0300 -
P/RPS 3.71 3.71 3.94 3.00 2.98 3.15 3.03 14.41%
  QoQ % 0.00% -5.84% 31.33% 0.67% -5.40% 3.96% -
  Horiz. % 122.44% 122.44% 130.03% 99.01% 98.35% 103.96% 100.00%
P/EPS 44.44 41.53 52.27 32.93 53.33 55.10 30.21 29.25%
  QoQ % 7.01% -20.55% 58.73% -38.25% -3.21% 82.39% -
  Horiz. % 147.10% 137.47% 173.02% 109.00% 176.53% 182.39% 100.00%
EY 2.25 2.41 1.91 3.04 1.88 1.81 3.31 -22.64%
  QoQ % -6.64% 26.18% -37.17% 61.70% 3.87% -45.32% -
  Horiz. % 67.98% 72.81% 57.70% 91.84% 56.80% 54.68% 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 0.80 0.78 0.84 0.65 0.63 0.67 0.64 15.99%
  QoQ % 2.56% -7.14% 29.23% 3.17% -5.97% 4.69% -
  Horiz. % 125.00% 121.88% 131.25% 101.56% 98.44% 104.69% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers