Highlights

[YSPSAH] QoQ Quarter Result on 2014-03-31 [#1]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 20-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     33.96%    YoY -     22.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 54,861 49,821 46,112 51,432 48,784 46,638 46,622 11.43%
  QoQ % 10.12% 8.04% -10.34% 5.43% 4.60% 0.03% -
  Horiz. % 117.67% 106.86% 98.91% 110.32% 104.64% 100.03% 100.00%
PBT 9,977 5,003 2,267 7,983 5,540 5,363 5,019 57.90%
  QoQ % 99.42% 120.69% -71.60% 44.10% 3.30% 6.85% -
  Horiz. % 198.78% 99.68% 45.17% 159.06% 110.38% 106.85% 100.00%
Tax -2,783 -1,836 -1,149 -2,371 -1,373 -1,036 -1,429 55.76%
  QoQ % -51.58% -59.79% 51.54% -72.69% -32.53% 27.50% -
  Horiz. % 194.75% 128.48% 80.41% 165.92% 96.08% 72.50% 100.00%
NP 7,194 3,167 1,118 5,612 4,167 4,327 3,590 58.75%
  QoQ % 127.16% 183.27% -80.08% 34.68% -3.70% 20.53% -
  Horiz. % 200.39% 88.22% 31.14% 156.32% 116.07% 120.53% 100.00%
NP to SH 7,018 3,055 964 5,455 4,072 4,167 3,514 58.39%
  QoQ % 129.72% 216.91% -82.33% 33.96% -2.28% 18.58% -
  Horiz. % 199.72% 86.94% 27.43% 155.24% 115.88% 118.58% 100.00%
Tax Rate 27.89 % 36.70 % 50.68 % 29.70 % 24.78 % 19.32 % 28.47 % -1.36%
  QoQ % -24.01% -27.58% 70.64% 19.85% 28.26% -32.14% -
  Horiz. % 97.96% 128.91% 178.01% 104.32% 87.04% 67.86% 100.00%
Total Cost 47,667 46,654 44,994 45,820 44,617 42,311 43,032 7.04%
  QoQ % 2.17% 3.69% -1.80% 2.70% 5.45% -1.68% -
  Horiz. % 110.77% 108.42% 104.56% 106.48% 103.68% 98.32% 100.00%
Net Worth 235,708 227,132 224,933 231,504 226,222 222,328 218,293 5.24%
  QoQ % 3.78% 0.98% -2.84% 2.34% 1.75% 1.85% -
  Horiz. % 107.98% 104.05% 103.04% 106.05% 103.63% 101.85% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 8,702 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 902.78 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 235,708 227,132 224,933 231,504 226,222 222,328 218,293 5.24%
  QoQ % 3.78% 0.98% -2.84% 2.34% 1.75% 1.85% -
  Horiz. % 107.98% 104.05% 103.04% 106.05% 103.63% 101.85% 100.00%
NOSH 133,168 132,826 133,888 133,048 133,071 133,130 133,106 0.03%
  QoQ % 0.26% -0.79% 0.63% -0.02% -0.04% 0.02% -
  Horiz. % 100.05% 99.79% 100.59% 99.96% 99.97% 100.02% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 13.11 % 6.36 % 2.42 % 10.91 % 8.54 % 9.28 % 7.70 % 42.45%
  QoQ % 106.13% 162.81% -77.82% 27.75% -7.97% 20.52% -
  Horiz. % 170.26% 82.60% 31.43% 141.69% 110.91% 120.52% 100.00%
ROE 2.98 % 1.35 % 0.43 % 2.36 % 1.80 % 1.87 % 1.61 % 50.58%
  QoQ % 120.74% 213.95% -81.78% 31.11% -3.74% 16.15% -
  Horiz. % 185.09% 83.85% 26.71% 146.58% 111.80% 116.15% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 41.20 37.51 34.44 38.66 36.66 35.03 35.03 11.39%
  QoQ % 9.84% 8.91% -10.92% 5.46% 4.65% 0.00% -
  Horiz. % 117.61% 107.08% 98.32% 110.36% 104.65% 100.00% 100.00%
EPS 5.27 2.30 0.72 4.10 3.06 3.13 2.64 58.34%
  QoQ % 129.13% 219.44% -82.44% 33.99% -2.24% 18.56% -
  Horiz. % 199.62% 87.12% 27.27% 155.30% 115.91% 118.56% 100.00%
DPS 0.00 0.00 6.50 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.7700 1.7100 1.6800 1.7400 1.7000 1.6700 1.6400 5.20%
  QoQ % 3.51% 1.79% -3.45% 2.35% 1.80% 1.83% -
  Horiz. % 107.93% 104.27% 102.44% 106.10% 103.66% 101.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,583
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 39.30 35.69 33.04 36.85 34.95 33.41 33.40 11.42%
  QoQ % 10.11% 8.02% -10.34% 5.44% 4.61% 0.03% -
  Horiz. % 117.66% 106.86% 98.92% 110.33% 104.64% 100.03% 100.00%
EPS 5.03 2.19 0.69 3.91 2.92 2.99 2.52 58.33%
  QoQ % 129.68% 217.39% -82.35% 33.90% -2.34% 18.65% -
  Horiz. % 199.60% 86.90% 27.38% 155.16% 115.87% 118.65% 100.00%
DPS 0.00 0.00 6.23 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.6887 1.6272 1.6115 1.6585 1.6207 1.5928 1.5639 5.24%
  QoQ % 3.78% 0.97% -2.83% 2.33% 1.75% 1.85% -
  Horiz. % 107.98% 104.05% 103.04% 106.05% 103.63% 101.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.3000 1.5500 1.7000 1.4100 1.3400 1.2600 1.2900 -
P/RPS 3.16 4.13 4.94 3.65 3.66 3.60 3.68 -9.63%
  QoQ % -23.49% -16.40% 35.34% -0.27% 1.67% -2.17% -
  Horiz. % 85.87% 112.23% 134.24% 99.18% 99.46% 97.83% 100.00%
P/EPS 24.67 67.39 236.11 34.39 43.79 40.26 48.86 -36.51%
  QoQ % -63.39% -71.46% 586.57% -21.47% 8.77% -17.60% -
  Horiz. % 50.49% 137.92% 483.24% 70.38% 89.62% 82.40% 100.00%
EY 4.05 1.48 0.42 2.91 2.28 2.48 2.05 57.25%
  QoQ % 173.65% 252.38% -85.57% 27.63% -8.06% 20.98% -
  Horiz. % 197.56% 72.20% 20.49% 141.95% 111.22% 120.98% 100.00%
DY 0.00 0.00 3.82 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.73 0.91 1.01 0.81 0.79 0.75 0.79 -5.12%
  QoQ % -19.78% -9.90% 24.69% 2.53% 5.33% -5.06% -
  Horiz. % 92.41% 115.19% 127.85% 102.53% 100.00% 94.94% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 29/08/14 20/05/14 26/02/14 12/11/13 20/08/13 -
Price 1.5000 1.4200 1.6800 1.7000 1.3600 1.3000 1.3800 -
P/RPS 3.64 3.79 4.88 4.40 3.71 3.71 3.94 -5.13%
  QoQ % -3.96% -22.34% 10.91% 18.60% 0.00% -5.84% -
  Horiz. % 92.39% 96.19% 123.86% 111.68% 94.16% 94.16% 100.00%
P/EPS 28.46 61.74 233.33 41.46 44.44 41.53 52.27 -33.25%
  QoQ % -53.90% -73.54% 462.78% -6.71% 7.01% -20.55% -
  Horiz. % 54.45% 118.12% 446.39% 79.32% 85.02% 79.45% 100.00%
EY 3.51 1.62 0.43 2.41 2.25 2.41 1.91 49.87%
  QoQ % 116.67% 276.74% -82.16% 7.11% -6.64% 26.18% -
  Horiz. % 183.77% 84.82% 22.51% 126.18% 117.80% 126.18% 100.00%
DY 0.00 0.00 3.87 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.85 0.83 1.00 0.98 0.80 0.78 0.84 0.79%
  QoQ % 2.41% -17.00% 2.04% 22.50% 2.56% -7.14% -
  Horiz. % 101.19% 98.81% 119.05% 116.67% 95.24% 92.86% 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.
 


 

1985 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 1.950.00 
 UCREST 0.1250.00 
 EITA 1.490.00 
 PUC 0.050.00 
 WILLOW 0.590.00 
 IRIS 0.1350.00 
 HOOVER 0.430.00 
 BTECH 0.210.00 
 3A 0.730.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers