Highlights

[YSPSAH] QoQ Quarter Result on 2017-03-31 [#1]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 23-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -26.64%    YoY -     79.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 68,017 66,093 59,907 67,539 59,719 59,194 51,848 19.78%
  QoQ % 2.91% 10.33% -11.30% 13.09% 0.89% 14.17% -
  Horiz. % 131.19% 127.47% 115.54% 130.26% 115.18% 114.17% 100.00%
PBT 8,067 5,384 4,563 11,674 13,991 6,060 8,657 -4.58%
  QoQ % 49.83% 17.99% -60.91% -16.56% 130.87% -30.00% -
  Horiz. % 93.18% 62.19% 52.71% 134.85% 161.61% 70.00% 100.00%
Tax -2,982 -2,085 -1,527 -3,030 -2,095 -2,017 -1,637 48.99%
  QoQ % -43.02% -36.54% 49.60% -44.63% -3.87% -23.21% -
  Horiz. % 182.16% 127.37% 93.28% 185.09% 127.98% 123.21% 100.00%
NP 5,085 3,299 3,036 8,644 11,896 4,043 7,020 -19.30%
  QoQ % 54.14% 8.66% -64.88% -27.34% 194.24% -42.41% -
  Horiz. % 72.44% 46.99% 43.25% 123.13% 169.46% 57.59% 100.00%
NP to SH 5,121 3,329 3,165 8,767 11,950 3,940 6,818 -17.33%
  QoQ % 53.83% 5.18% -63.90% -26.64% 203.30% -42.21% -
  Horiz. % 75.11% 48.83% 46.42% 128.59% 175.27% 57.79% 100.00%
Tax Rate 36.97 % 38.73 % 33.46 % 25.96 % 14.97 % 33.28 % 18.91 % 56.16%
  QoQ % -4.54% 15.75% 28.89% 73.41% -55.02% 75.99% -
  Horiz. % 195.51% 204.81% 176.94% 137.28% 79.16% 175.99% 100.00%
Total Cost 62,932 62,794 56,871 58,895 47,823 55,151 44,828 25.30%
  QoQ % 0.22% 10.41% -3.44% 23.15% -13.29% 23.03% -
  Horiz. % 140.39% 140.08% 126.86% 131.38% 106.68% 123.03% 100.00%
Net Worth 289,871 282,419 275,923 282,806 274,836 264,907 260,054 7.48%
  QoQ % 2.64% 2.35% -2.43% 2.90% 3.75% 1.87% -
  Horiz. % 111.47% 108.60% 106.10% 108.75% 105.68% 101.87% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - 11,496 - - - 10,779 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 106.65% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 363.25 % - % - % - % 158.10 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 229.76% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 289,871 282,419 275,923 282,806 274,836 264,907 260,054 7.48%
  QoQ % 2.64% 2.35% -2.43% 2.90% 3.75% 1.87% -
  Horiz. % 111.47% 108.60% 106.10% 108.75% 105.68% 101.87% 100.00%
NOSH 136,732 136,434 135,256 134,669 134,723 134,470 134,743 0.98%
  QoQ % 0.22% 0.87% 0.44% -0.04% 0.19% -0.20% -
  Horiz. % 101.48% 101.26% 100.38% 99.95% 99.99% 99.80% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 7.48 % 4.99 % 5.07 % 12.80 % 19.92 % 6.83 % 13.54 % -32.60%
  QoQ % 49.90% -1.58% -60.39% -35.74% 191.65% -49.56% -
  Horiz. % 55.24% 36.85% 37.44% 94.53% 147.12% 50.44% 100.00%
ROE 1.77 % 1.18 % 1.15 % 3.10 % 4.35 % 1.49 % 2.62 % -22.95%
  QoQ % 50.00% 2.61% -62.90% -28.74% 191.95% -43.13% -
  Horiz. % 67.56% 45.04% 43.89% 118.32% 166.03% 56.87% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 49.74 48.44 44.29 50.15 44.33 44.02 38.48 18.61%
  QoQ % 2.68% 9.37% -11.68% 13.13% 0.70% 14.40% -
  Horiz. % 129.26% 125.88% 115.10% 130.33% 115.20% 114.40% 100.00%
EPS 3.75 2.44 2.34 6.51 8.87 2.93 5.06 -18.06%
  QoQ % 53.69% 4.27% -64.06% -26.61% 202.73% -42.09% -
  Horiz. % 74.11% 48.22% 46.25% 128.66% 175.30% 57.91% 100.00%
DPS 0.00 0.00 8.50 0.00 0.00 0.00 8.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 106.25% 0.00% 0.00% 0.00% 100.00%
NAPS 2.1200 2.0700 2.0400 2.1000 2.0400 1.9700 1.9300 6.44%
  QoQ % 2.42% 1.47% -2.86% 2.94% 3.55% 2.07% -
  Horiz. % 109.84% 107.25% 105.70% 108.81% 105.70% 102.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,583
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 48.73 47.35 42.92 48.39 42.78 42.41 37.14 19.79%
  QoQ % 2.91% 10.32% -11.30% 13.11% 0.87% 14.19% -
  Horiz. % 131.21% 127.49% 115.56% 130.29% 115.19% 114.19% 100.00%
EPS 3.67 2.38 2.27 6.28 8.56 2.82 4.88 -17.26%
  QoQ % 54.20% 4.85% -63.85% -26.64% 203.55% -42.21% -
  Horiz. % 75.20% 48.77% 46.52% 128.69% 175.41% 57.79% 100.00%
DPS 0.00 0.00 8.24 0.00 0.00 0.00 7.72 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 106.74% 0.00% 0.00% 0.00% 100.00%
NAPS 2.0767 2.0233 1.9768 2.0261 1.9690 1.8978 1.8631 7.48%
  QoQ % 2.64% 2.35% -2.43% 2.90% 3.75% 1.86% -
  Horiz. % 111.46% 108.60% 106.10% 108.75% 105.68% 101.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.6900 2.9900 2.9200 2.3200 1.9100 2.2400 2.2100 -
P/RPS 5.41 6.17 6.59 4.63 4.31 5.09 5.74 -3.86%
  QoQ % -12.32% -6.37% 42.33% 7.42% -15.32% -11.32% -
  Horiz. % 94.25% 107.49% 114.81% 80.66% 75.09% 88.68% 100.00%
P/EPS 71.82 122.54 124.79 35.64 21.53 76.45 43.68 39.18%
  QoQ % -41.39% -1.80% 250.14% 65.54% -71.84% 75.02% -
  Horiz. % 164.42% 280.54% 285.69% 81.59% 49.29% 175.02% 100.00%
EY 1.39 0.82 0.80 2.81 4.64 1.31 2.29 -28.25%
  QoQ % 69.51% 2.50% -71.53% -39.44% 254.20% -42.79% -
  Horiz. % 60.70% 35.81% 34.93% 122.71% 202.62% 57.21% 100.00%
DY 0.00 0.00 2.91 0.00 0.00 0.00 3.62 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 80.39% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.27 1.44 1.43 1.10 0.94 1.14 1.15 6.82%
  QoQ % -11.81% 0.70% 30.00% 17.02% -17.54% -0.87% -
  Horiz. % 110.43% 125.22% 124.35% 95.65% 81.74% 99.13% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 16/11/17 29/08/17 23/05/17 22/02/17 15/11/16 15/08/16 -
Price 2.5200 2.8600 2.8700 2.3000 2.0900 2.1000 2.1400 -
P/RPS 5.07 5.90 6.48 4.59 4.71 4.77 5.56 -5.95%
  QoQ % -14.07% -8.95% 41.18% -2.55% -1.26% -14.21% -
  Horiz. % 91.19% 106.12% 116.55% 82.55% 84.71% 85.79% 100.00%
P/EPS 67.28 117.21 122.65 35.33 23.56 71.67 42.29 36.16%
  QoQ % -42.60% -4.44% 247.16% 49.96% -67.13% 69.47% -
  Horiz. % 159.09% 277.16% 290.02% 83.54% 55.71% 169.47% 100.00%
EY 1.49 0.85 0.82 2.83 4.24 1.40 2.36 -26.34%
  QoQ % 75.29% 3.66% -71.02% -33.25% 202.86% -40.68% -
  Horiz. % 63.14% 36.02% 34.75% 119.92% 179.66% 59.32% 100.00%
DY 0.00 0.00 2.96 0.00 0.00 0.00 3.74 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 79.14% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.19 1.38 1.41 1.10 1.02 1.07 1.11 4.74%
  QoQ % -13.77% -2.13% 28.18% 7.84% -4.67% -3.60% -
  Horiz. % 107.21% 124.32% 127.03% 99.10% 91.89% 96.40% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers