Highlights

[YSPSAH] QoQ Quarter Result on 2019-03-31 [#1]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 28-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -29.36%    YoY -     -28.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 77,116 74,168 69,597 74,738 76,041 73,275 67,850 8.88%
  QoQ % 3.97% 6.57% -6.88% -1.71% 3.77% 8.00% -
  Horiz. % 113.66% 109.31% 102.57% 110.15% 112.07% 108.00% 100.00%
PBT 6,758 9,837 8,238 6,999 9,386 9,177 13,651 -37.34%
  QoQ % -31.30% 19.41% 17.70% -25.43% 2.28% -32.77% -
  Horiz. % 49.51% 72.06% 60.35% 51.27% 68.76% 67.23% 100.00%
Tax -3,133 -2,023 -2,015 -2,183 -2,697 -2,755 -3,232 -2.05%
  QoQ % -54.87% -0.40% 7.70% 19.06% 2.11% 14.76% -
  Horiz. % 96.94% 62.59% 62.35% 67.54% 83.45% 85.24% 100.00%
NP 3,625 7,814 6,223 4,816 6,689 6,422 10,419 -50.44%
  QoQ % -53.61% 25.57% 29.22% -28.00% 4.16% -38.36% -
  Horiz. % 34.79% 75.00% 59.73% 46.22% 64.20% 61.64% 100.00%
NP to SH 3,787 8,034 6,357 4,834 6,843 6,424 10,354 -48.76%
  QoQ % -52.86% 26.38% 31.51% -29.36% 6.52% -37.96% -
  Horiz. % 36.58% 77.59% 61.40% 46.69% 66.09% 62.04% 100.00%
Tax Rate 46.36 % 20.57 % 24.46 % 31.19 % 28.73 % 30.02 % 23.68 % 56.31%
  QoQ % 125.38% -15.90% -21.58% 8.56% -4.30% 26.77% -
  Horiz. % 195.78% 86.87% 103.29% 131.71% 121.33% 126.77% 100.00%
Total Cost 73,491 66,354 63,374 69,922 69,352 66,853 57,431 17.81%
  QoQ % 10.76% 4.70% -9.36% 0.82% 3.74% 16.41% -
  Horiz. % 127.96% 115.54% 110.35% 121.75% 120.76% 116.41% 100.00%
Net Worth 328,027 326,624 314,056 318,156 315,262 306,437 298,236 6.53%
  QoQ % 0.43% 4.00% -1.29% 0.92% 2.88% 2.75% -
  Horiz. % 109.99% 109.52% 105.30% 106.68% 105.71% 102.75% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - 11,811 - - - 9,620 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 122.78% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 185.81 % - % - % - % 92.92 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 199.97% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 328,027 326,624 314,056 318,156 315,262 306,437 298,236 6.53%
  QoQ % 0.43% 4.00% -1.29% 0.92% 2.88% 2.75% -
  Horiz. % 109.99% 109.52% 105.30% 106.68% 105.71% 102.75% 100.00%
NOSH 139,586 139,583 138,963 138,329 138,273 138,035 137,436 1.04%
  QoQ % 0.00% 0.45% 0.46% 0.04% 0.17% 0.44% -
  Horiz. % 101.56% 101.56% 101.11% 100.65% 100.61% 100.44% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 4.70 % 10.54 % 8.94 % 6.44 % 8.80 % 8.76 % 15.36 % -54.49%
  QoQ % -55.41% 17.90% 38.82% -26.82% 0.46% -42.97% -
  Horiz. % 30.60% 68.62% 58.20% 41.93% 57.29% 57.03% 100.00%
ROE 1.15 % 2.46 % 2.02 % 1.52 % 2.17 % 2.10 % 3.47 % -52.01%
  QoQ % -53.25% 21.78% 32.89% -29.95% 3.33% -39.48% -
  Horiz. % 33.14% 70.89% 58.21% 43.80% 62.54% 60.52% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 55.25 53.14 50.08 54.03 54.99 53.08 49.37 7.77%
  QoQ % 3.97% 6.11% -7.31% -1.75% 3.60% 7.51% -
  Horiz. % 111.91% 107.64% 101.44% 109.44% 111.38% 107.51% 100.00%
EPS 2.71 5.76 4.57 3.49 4.95 4.65 7.53 -49.31%
  QoQ % -52.95% 26.04% 30.95% -29.49% 6.45% -38.25% -
  Horiz. % 35.99% 76.49% 60.69% 46.35% 65.74% 61.75% 100.00%
DPS 0.00 0.00 8.50 0.00 0.00 0.00 7.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 121.43% 0.00% 0.00% 0.00% 100.00%
NAPS 2.3500 2.3400 2.2600 2.3000 2.2800 2.2200 2.1700 5.44%
  QoQ % 0.43% 3.54% -1.74% 0.88% 2.70% 2.30% -
  Horiz. % 108.29% 107.83% 104.15% 105.99% 105.07% 102.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 140,764
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 54.78 52.69 49.44 53.09 54.02 52.05 48.20 8.88%
  QoQ % 3.97% 6.57% -6.88% -1.72% 3.78% 7.99% -
  Horiz. % 113.65% 109.32% 102.57% 110.15% 112.07% 107.99% 100.00%
EPS 2.69 5.71 4.52 3.43 4.86 4.56 7.36 -48.79%
  QoQ % -52.89% 26.33% 31.78% -29.42% 6.58% -38.04% -
  Horiz. % 36.55% 77.58% 61.41% 46.60% 66.03% 61.96% 100.00%
DPS 0.00 0.00 8.39 0.00 0.00 0.00 6.83 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 122.84% 0.00% 0.00% 0.00% 100.00%
NAPS 2.3303 2.3204 2.2311 2.2602 2.2396 2.1769 2.1187 6.53%
  QoQ % 0.43% 4.00% -1.29% 0.92% 2.88% 2.75% -
  Horiz. % 109.99% 109.52% 105.31% 106.68% 105.71% 102.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.3300 2.3200 2.4600 2.8500 2.7500 3.2500 2.5500 -
P/RPS 4.22 4.37 4.91 5.27 5.00 6.12 5.17 -12.63%
  QoQ % -3.43% -11.00% -6.83% 5.40% -18.30% 18.38% -
  Horiz. % 81.62% 84.53% 94.97% 101.93% 96.71% 118.38% 100.00%
P/EPS 85.88 40.31 53.78 81.56 55.57 69.83 33.85 85.70%
  QoQ % 113.05% -25.05% -34.06% 46.77% -20.42% 106.29% -
  Horiz. % 253.71% 119.08% 158.88% 240.95% 164.17% 206.29% 100.00%
EY 1.16 2.48 1.86 1.23 1.80 1.43 2.95 -46.24%
  QoQ % -53.23% 33.33% 51.22% -31.67% 25.87% -51.53% -
  Horiz. % 39.32% 84.07% 63.05% 41.69% 61.02% 48.47% 100.00%
DY 0.00 0.00 3.46 0.00 0.00 0.00 2.75 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 125.82% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.99 0.99 1.09 1.24 1.21 1.46 1.18 -11.02%
  QoQ % 0.00% -9.17% -12.10% 2.48% -17.12% 23.73% -
  Horiz. % 83.90% 83.90% 92.37% 105.08% 102.54% 123.73% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 19/11/19 29/08/19 28/05/19 26/02/19 21/11/18 13/08/18 -
Price 2.2100 2.3300 2.3000 2.4900 2.8800 3.0100 2.8000 -
P/RPS 4.00 4.39 4.59 4.61 5.24 5.67 5.67 -20.70%
  QoQ % -8.88% -4.36% -0.43% -12.02% -7.58% 0.00% -
  Horiz. % 70.55% 77.43% 80.95% 81.31% 92.42% 100.00% 100.00%
P/EPS 81.46 40.48 50.28 71.25 58.19 64.68 37.17 68.48%
  QoQ % 101.24% -19.49% -29.43% 22.44% -10.03% 74.01% -
  Horiz. % 219.16% 108.91% 135.27% 191.69% 156.55% 174.01% 100.00%
EY 1.23 2.47 1.99 1.40 1.72 1.55 2.69 -40.56%
  QoQ % -50.20% 24.12% 42.14% -18.60% 10.97% -42.38% -
  Horiz. % 45.72% 91.82% 73.98% 52.04% 63.94% 57.62% 100.00%
DY 0.00 0.00 3.70 0.00 0.00 0.00 2.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 148.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.94 1.00 1.02 1.08 1.26 1.36 1.29 -18.98%
  QoQ % -6.00% -1.96% -5.56% -14.29% -7.35% 5.43% -
  Horiz. % 72.87% 77.52% 79.07% 83.72% 97.67% 105.43% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS