[YSPSAH] QoQ Quarter Result on 2018-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 76,041 73,275 67,850 71,593 68,017 66,093 59,907 17.18% QoQ % 3.77% 8.00% -5.23% 5.26% 2.91% 10.33% - Horiz. % 126.93% 122.31% 113.26% 119.51% 113.54% 110.33% 100.00%
PBT 9,386 9,177 13,651 10,090 8,067 5,384 4,563 61.53% QoQ % 2.28% -32.77% 35.29% 25.08% 49.83% 17.99% - Horiz. % 205.70% 201.12% 299.17% 221.13% 176.79% 117.99% 100.00%
Tax -2,697 -2,755 -3,232 -3,487 -2,982 -2,085 -1,527 45.96% QoQ % 2.11% 14.76% 7.31% -16.93% -43.02% -36.54% - Horiz. % 176.62% 180.42% 211.66% 228.36% 195.28% 136.54% 100.00%
NP 6,689 6,422 10,419 6,603 5,085 3,299 3,036 69.08% QoQ % 4.16% -38.36% 57.79% 29.85% 54.14% 8.66% - Horiz. % 220.32% 211.53% 343.18% 217.49% 167.49% 108.66% 100.00%
NP to SH 6,843 6,424 10,354 6,729 5,121 3,329 3,165 66.97% QoQ % 6.52% -37.96% 53.87% 31.40% 53.83% 5.18% - Horiz. % 216.21% 202.97% 327.14% 212.61% 161.80% 105.18% 100.00%
Tax Rate 28.73 % 30.02 % 23.68 % 34.56 % 36.97 % 38.73 % 33.46 % -9.64% QoQ % -4.30% 26.77% -31.48% -6.52% -4.54% 15.75% - Horiz. % 85.86% 89.72% 70.77% 103.29% 110.49% 115.75% 100.00%
Total Cost 69,352 66,853 57,431 64,990 62,932 62,794 56,871 14.10% QoQ % 3.74% 16.41% -11.63% 3.27% 0.22% 10.41% - Horiz. % 121.95% 117.55% 100.98% 114.28% 110.66% 110.41% 100.00%
Net Worth 315,262 306,437 298,236 297,511 289,871 282,419 275,923 9.27% QoQ % 2.88% 2.75% 0.24% 2.64% 2.64% 2.35% - Horiz. % 114.26% 111.06% 108.09% 107.82% 105.06% 102.35% 100.00%
Dividend 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - 9,620 - - - 11,496 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 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% 0.00% 25.58% 0.00% 0.00% 0.00% 100.00%
Equity 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 315,262 306,437 298,236 297,511 289,871 282,419 275,923 9.27% QoQ % 2.88% 2.75% 0.24% 2.64% 2.64% 2.35% - Horiz. % 114.26% 111.06% 108.09% 107.82% 105.06% 102.35% 100.00%
NOSH 138,273 138,035 137,436 137,102 136,732 136,434 135,256 1.48% QoQ % 0.17% 0.44% 0.24% 0.27% 0.22% 0.87% - Horiz. % 102.23% 102.05% 101.61% 101.36% 101.09% 100.87% 100.00%
Ratio Analysis 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 8.80 % 8.76 % 15.36 % 9.22 % 7.48 % 4.99 % 5.07 % 44.28% QoQ % 0.46% -42.97% 66.59% 23.26% 49.90% -1.58% - Horiz. % 173.57% 172.78% 302.96% 181.85% 147.53% 98.42% 100.00%
ROE 2.17 % 2.10 % 3.47 % 2.26 % 1.77 % 1.18 % 1.15 % 52.52% QoQ % 3.33% -39.48% 53.54% 27.68% 50.00% 2.61% - Horiz. % 188.70% 182.61% 301.74% 196.52% 153.91% 102.61% 100.00%
Per Share 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 54.99 53.08 49.37 52.22 49.74 48.44 44.29 15.47% QoQ % 3.60% 7.51% -5.46% 4.99% 2.68% 9.37% - Horiz. % 124.16% 119.85% 111.47% 117.90% 112.31% 109.37% 100.00%
EPS 4.95 4.65 7.53 4.91 3.75 2.44 2.34 64.56% QoQ % 6.45% -38.25% 53.36% 30.93% 53.69% 4.27% - Horiz. % 211.54% 198.72% 321.79% 209.83% 160.26% 104.27% 100.00%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 8.50 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 82.35% 0.00% 0.00% 0.00% 100.00%
NAPS 2.2800 2.2200 2.1700 2.1700 2.1200 2.0700 2.0400 7.68% QoQ % 2.70% 2.30% 0.00% 2.36% 2.42% 1.47% - Horiz. % 111.76% 108.82% 106.37% 106.37% 103.92% 101.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 140,764 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 54.02 52.05 48.20 50.86 48.32 46.95 42.56 17.18% QoQ % 3.78% 7.99% -5.23% 5.26% 2.92% 10.31% - Horiz. % 126.93% 122.30% 113.25% 119.50% 113.53% 110.31% 100.00%
EPS 4.86 4.56 7.36 4.78 3.64 2.36 2.25 66.86% QoQ % 6.58% -38.04% 53.97% 31.32% 54.24% 4.89% - Horiz. % 216.00% 202.67% 327.11% 212.44% 161.78% 104.89% 100.00%
DPS 0.00 0.00 6.83 0.00 0.00 0.00 8.17 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 83.60% 0.00% 0.00% 0.00% 100.00%
NAPS 2.2396 2.1769 2.1187 2.1135 2.0593 2.0063 1.9602 9.26% QoQ % 2.88% 2.75% 0.25% 2.63% 2.64% 2.35% - Horiz. % 114.25% 111.05% 108.09% 107.82% 105.06% 102.35% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.7500 3.2500 2.5500 2.5000 2.6900 2.9900 2.9200 -
P/RPS 5.00 6.12 5.17 4.79 5.41 6.17 6.59 -16.77% QoQ % -18.30% 18.38% 7.93% -11.46% -12.32% -6.37% - Horiz. % 75.87% 92.87% 78.45% 72.69% 82.09% 93.63% 100.00%
P/EPS 55.57 69.83 33.85 50.94 71.82 122.54 124.79 -41.60% QoQ % -20.42% 106.29% -33.55% -29.07% -41.39% -1.80% - Horiz. % 44.53% 55.96% 27.13% 40.82% 57.55% 98.20% 100.00%
EY 1.80 1.43 2.95 1.96 1.39 0.82 0.80 71.45% QoQ % 25.87% -51.53% 50.51% 41.01% 69.51% 2.50% - Horiz. % 225.00% 178.75% 368.75% 245.00% 173.75% 102.50% 100.00%
DY 0.00 0.00 2.75 0.00 0.00 0.00 2.91 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 94.50% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.21 1.46 1.18 1.15 1.27 1.44 1.43 -10.51% QoQ % -17.12% 23.73% 2.61% -9.45% -11.81% 0.70% - Horiz. % 84.62% 102.10% 82.52% 80.42% 88.81% 100.70% 100.00%
Price Multiplier on Announcement Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 21/11/18 13/08/18 25/05/18 28/02/18 16/11/17 29/08/17 -
Price 2.8800 3.0100 2.8000 2.5000 2.5200 2.8600 2.8700 -
P/RPS 5.24 5.67 5.67 4.79 5.07 5.90 6.48 -13.17% QoQ % -7.58% 0.00% 18.37% -5.52% -14.07% -8.95% - Horiz. % 80.86% 87.50% 87.50% 73.92% 78.24% 91.05% 100.00%
P/EPS 58.19 64.68 37.17 50.94 67.28 117.21 122.65 -39.09% QoQ % -10.03% 74.01% -27.03% -24.29% -42.60% -4.44% - Horiz. % 47.44% 52.74% 30.31% 41.53% 54.86% 95.56% 100.00%
EY 1.72 1.55 2.69 1.96 1.49 0.85 0.82 63.64% QoQ % 10.97% -42.38% 37.24% 31.54% 75.29% 3.66% - Horiz. % 209.76% 189.02% 328.05% 239.02% 181.71% 103.66% 100.00%
DY 0.00 0.00 2.50 0.00 0.00 0.00 2.96 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 84.46% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.26 1.36 1.29 1.15 1.19 1.38 1.41 -7.21% QoQ % -7.35% 5.43% 12.17% -3.36% -13.77% -2.13% - Horiz. % 89.36% 96.45% 91.49% 81.56% 84.40% 97.87% 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.
Comment
YSPSAH 1st Qtr 18.pdf 
