Highlights

[YSPSAH] QoQ Quarter Result on 2016-03-31 [#1]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 27-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -23.20%    YoY -     -47.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 59,719 59,194 51,848 66,304 53,665 59,319 50,632 11.58%
  QoQ % 0.89% 14.17% -21.80% 23.55% -9.53% 17.16% -
  Horiz. % 117.95% 116.91% 102.40% 130.95% 105.99% 117.16% 100.00%
PBT 13,991 6,060 8,657 7,609 7,395 13,493 5,393 88.26%
  QoQ % 130.87% -30.00% 13.77% 2.89% -45.19% 150.19% -
  Horiz. % 259.43% 112.37% 160.52% 141.09% 137.12% 250.19% 100.00%
Tax -2,095 -2,017 -1,637 -2,650 -801 -3,585 -1,919 6.00%
  QoQ % -3.87% -23.21% 38.23% -230.84% 77.66% -86.82% -
  Horiz. % 109.17% 105.11% 85.30% 138.09% 41.74% 186.82% 100.00%
NP 11,896 4,043 7,020 4,959 6,594 9,908 3,474 126.34%
  QoQ % 194.24% -42.41% 41.56% -24.80% -33.45% 185.20% -
  Horiz. % 342.43% 116.38% 202.07% 142.75% 189.81% 285.20% 100.00%
NP to SH 11,950 3,940 6,818 4,886 6,362 9,838 3,422 129.30%
  QoQ % 203.30% -42.21% 39.54% -23.20% -35.33% 187.49% -
  Horiz. % 349.21% 115.14% 199.24% 142.78% 185.91% 287.49% 100.00%
Tax Rate 14.97 % 33.28 % 18.91 % 34.83 % 10.83 % 26.57 % 35.58 % -43.70%
  QoQ % -55.02% 75.99% -45.71% 221.61% -59.24% -25.32% -
  Horiz. % 42.07% 93.54% 53.15% 97.89% 30.44% 74.68% 100.00%
Total Cost 47,823 55,151 44,828 61,345 47,071 49,411 47,158 0.93%
  QoQ % -13.29% 23.03% -26.92% 30.32% -4.74% 4.78% -
  Horiz. % 101.41% 116.95% 95.06% 130.08% 99.82% 104.78% 100.00%
Net Worth 274,836 264,907 260,054 263,817 258,246 252,669 239,673 9.51%
  QoQ % 3.75% 1.87% -1.43% 2.16% 2.21% 5.42% -
  Horiz. % 114.67% 110.53% 108.50% 110.07% 107.75% 105.42% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - 10,779 - - - 8,654 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 62.51% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 274,836 264,907 260,054 263,817 258,246 252,669 239,673 9.51%
  QoQ % 3.75% 1.87% -1.43% 2.16% 2.21% 5.42% -
  Horiz. % 114.67% 110.53% 108.50% 110.07% 107.75% 105.42% 100.00%
NOSH 134,723 134,470 134,743 134,600 134,503 134,398 133,151 0.78%
  QoQ % 0.19% -0.20% 0.11% 0.07% 0.08% 0.94% -
  Horiz. % 101.18% 100.99% 101.20% 101.09% 101.01% 100.94% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 19.92 % 6.83 % 13.54 % 7.48 % 12.29 % 16.70 % 6.86 % 102.88%
  QoQ % 191.65% -49.56% 81.02% -39.14% -26.41% 143.44% -
  Horiz. % 290.38% 99.56% 197.38% 109.04% 179.15% 243.44% 100.00%
ROE 4.35 % 1.49 % 2.62 % 1.85 % 2.46 % 3.89 % 1.43 % 109.24%
  QoQ % 191.95% -43.13% 41.62% -24.80% -36.76% 172.03% -
  Horiz. % 304.20% 104.20% 183.22% 129.37% 172.03% 272.03% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 44.33 44.02 38.48 49.26 39.90 44.14 38.03 10.71%
  QoQ % 0.70% 14.40% -21.88% 23.46% -9.61% 16.07% -
  Horiz. % 116.57% 115.75% 101.18% 129.53% 104.92% 116.07% 100.00%
EPS 8.87 2.93 5.06 3.63 4.73 7.32 2.57 127.53%
  QoQ % 202.73% -42.09% 39.39% -23.26% -35.38% 184.82% -
  Horiz. % 345.14% 114.01% 196.89% 141.25% 184.05% 284.82% 100.00%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 6.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 123.08% 0.00% 0.00% 0.00% 100.00%
NAPS 2.0400 1.9700 1.9300 1.9600 1.9200 1.8800 1.8000 8.66%
  QoQ % 3.55% 2.07% -1.53% 2.08% 2.13% 4.44% -
  Horiz. % 113.33% 109.44% 107.22% 108.89% 106.67% 104.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,583
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 42.78 42.41 37.14 47.50 38.45 42.50 36.27 11.58%
  QoQ % 0.87% 14.19% -21.81% 23.54% -9.53% 17.18% -
  Horiz. % 117.95% 116.93% 102.40% 130.96% 106.01% 117.18% 100.00%
EPS 8.56 2.82 4.88 3.50 4.56 7.05 2.45 129.38%
  QoQ % 203.55% -42.21% 39.43% -23.25% -35.32% 187.76% -
  Horiz. % 349.39% 115.10% 199.18% 142.86% 186.12% 287.76% 100.00%
DPS 0.00 0.00 7.72 0.00 0.00 0.00 6.20 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 124.52% 0.00% 0.00% 0.00% 100.00%
NAPS 1.9690 1.8978 1.8631 1.8900 1.8501 1.8102 1.7171 9.51%
  QoQ % 3.75% 1.86% -1.42% 2.16% 2.20% 5.42% -
  Horiz. % 114.67% 110.52% 108.50% 110.07% 107.75% 105.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.9100 2.2400 2.2100 2.4000 2.4800 2.3200 2.6200 -
P/RPS 4.31 5.09 5.74 4.87 6.22 5.26 6.89 -26.75%
  QoQ % -15.32% -11.32% 17.86% -21.70% 18.25% -23.66% -
  Horiz. % 62.55% 73.88% 83.31% 70.68% 90.28% 76.34% 100.00%
P/EPS 21.53 76.45 43.68 66.12 52.43 31.69 101.95 -64.37%
  QoQ % -71.84% 75.02% -33.94% 26.11% 65.45% -68.92% -
  Horiz. % 21.12% 74.99% 42.84% 64.86% 51.43% 31.08% 100.00%
EY 4.64 1.31 2.29 1.51 1.91 3.16 0.98 180.64%
  QoQ % 254.20% -42.79% 51.66% -20.94% -39.56% 222.45% -
  Horiz. % 473.47% 133.67% 233.67% 154.08% 194.90% 322.45% 100.00%
DY 0.00 0.00 3.62 0.00 0.00 0.00 2.48 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 145.97% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.94 1.14 1.15 1.22 1.29 1.23 1.46 -25.34%
  QoQ % -17.54% -0.87% -5.74% -5.43% 4.88% -15.75% -
  Horiz. % 64.38% 78.08% 78.77% 83.56% 88.36% 84.25% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 15/11/16 15/08/16 27/05/16 26/02/16 24/11/15 18/08/15 -
Price 2.0900 2.1000 2.1400 2.3100 2.6100 2.4800 2.3300 -
P/RPS 4.71 4.77 5.56 4.69 6.54 5.62 6.13 -16.04%
  QoQ % -1.26% -14.21% 18.55% -28.29% 16.37% -8.32% -
  Horiz. % 76.84% 77.81% 90.70% 76.51% 106.69% 91.68% 100.00%
P/EPS 23.56 71.67 42.29 63.64 55.18 33.88 90.66 -59.11%
  QoQ % -67.13% 69.47% -33.55% 15.33% 62.87% -62.63% -
  Horiz. % 25.99% 79.05% 46.65% 70.20% 60.86% 37.37% 100.00%
EY 4.24 1.40 2.36 1.57 1.81 2.95 1.10 144.83%
  QoQ % 202.86% -40.68% 50.32% -13.26% -38.64% 168.18% -
  Horiz. % 385.45% 127.27% 214.55% 142.73% 164.55% 268.18% 100.00%
DY 0.00 0.00 3.74 0.00 0.00 0.00 2.79 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 134.05% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.02 1.07 1.11 1.18 1.36 1.32 1.29 -14.43%
  QoQ % -4.67% -3.60% -5.93% -13.24% 3.03% 2.33% -
  Horiz. % 79.07% 82.95% 86.05% 91.47% 105.43% 102.33% 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