Highlights

[YSPSAH] QoQ TTM Result on 2016-09-30 [#3]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 15-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -21.14%    YoY -     -25.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 246,359 238,300 237,065 231,011 231,136 229,920 222,925 6.90%
  QoQ % 3.38% 0.52% 2.62% -0.05% 0.53% 3.14% -
  Horiz. % 110.51% 106.90% 106.34% 103.63% 103.68% 103.14% 100.00%
PBT 36,288 40,382 36,317 29,721 37,154 33,890 39,527 -5.55%
  QoQ % -10.14% 11.19% 22.19% -20.01% 9.63% -14.26% -
  Horiz. % 91.81% 102.16% 91.88% 75.19% 94.00% 85.74% 100.00%
Tax -8,669 -8,779 -8,399 -7,105 -8,673 -8,955 -10,154 -10.01%
  QoQ % 1.25% -4.52% -18.21% 18.08% 3.15% 11.81% -
  Horiz. % 85.38% 86.46% 82.72% 69.97% 85.41% 88.19% 100.00%
NP 27,619 31,603 27,918 22,616 28,481 24,935 29,373 -4.03%
  QoQ % -12.61% 13.20% 23.44% -20.59% 14.22% -15.11% -
  Horiz. % 94.03% 107.59% 95.05% 77.00% 96.96% 84.89% 100.00%
NP to SH 27,822 31,475 27,594 22,006 27,904 24,508 28,968 -2.66%
  QoQ % -11.61% 14.06% 25.39% -21.14% 13.86% -15.40% -
  Horiz. % 96.04% 108.65% 95.26% 75.97% 96.33% 84.60% 100.00%
Tax Rate 23.89 % 21.74 % 23.13 % 23.91 % 23.34 % 26.42 % 25.69 % -4.73%
  QoQ % 9.89% -6.01% -3.26% 2.44% -11.66% 2.84% -
  Horiz. % 92.99% 84.62% 90.04% 93.07% 90.85% 102.84% 100.00%
Total Cost 218,740 206,697 209,147 208,395 202,655 204,985 193,552 8.51%
  QoQ % 5.83% -1.17% 0.36% 2.83% -1.14% 5.91% -
  Horiz. % 113.01% 106.79% 108.06% 107.67% 104.70% 105.91% 100.00%
Net Worth 275,923 282,806 274,836 264,907 260,054 263,817 258,246 4.52%
  QoQ % -2.43% 2.90% 3.75% 1.87% -1.43% 2.16% -
  Horiz. % 106.85% 109.51% 106.42% 102.58% 100.70% 102.16% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 11,496 10,779 10,779 10,779 10,779 8,654 8,654 20.86%
  QoQ % 6.65% 0.00% 0.00% 0.00% 24.55% 0.00% -
  Horiz. % 132.84% 124.55% 124.55% 124.55% 124.55% 100.00% 100.00%
Div Payout % 41.32 % 34.25 % 39.06 % 48.98 % 38.63 % 35.31 % 29.88 % 24.15%
  QoQ % 20.64% -12.31% -20.25% 26.79% 9.40% 18.17% -
  Horiz. % 138.29% 114.63% 130.72% 163.92% 129.28% 118.17% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 275,923 282,806 274,836 264,907 260,054 263,817 258,246 4.52%
  QoQ % -2.43% 2.90% 3.75% 1.87% -1.43% 2.16% -
  Horiz. % 106.85% 109.51% 106.42% 102.58% 100.70% 102.16% 100.00%
NOSH 135,256 134,669 134,723 134,470 134,743 134,600 134,503 0.37%
  QoQ % 0.44% -0.04% 0.19% -0.20% 0.11% 0.07% -
  Horiz. % 100.56% 100.12% 100.16% 99.98% 100.18% 100.07% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 11.21 % 13.26 % 11.78 % 9.79 % 12.32 % 10.85 % 13.18 % -10.24%
  QoQ % -15.46% 12.56% 20.33% -20.54% 13.55% -17.68% -
  Horiz. % 85.05% 100.61% 89.38% 74.28% 93.47% 82.32% 100.00%
ROE 10.08 % 11.13 % 10.04 % 8.31 % 10.73 % 9.29 % 11.22 % -6.90%
  QoQ % -9.43% 10.86% 20.82% -22.55% 15.50% -17.20% -
  Horiz. % 89.84% 99.20% 89.48% 74.06% 95.63% 82.80% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 182.14 176.95 175.96 171.79 171.54 170.82 165.74 6.50%
  QoQ % 2.93% 0.56% 2.43% 0.15% 0.42% 3.07% -
  Horiz. % 109.90% 106.76% 106.17% 103.65% 103.50% 103.07% 100.00%
EPS 20.57 23.37 20.48 16.36 20.71 18.21 21.54 -3.03%
  QoQ % -11.98% 14.11% 25.18% -21.00% 13.73% -15.46% -
  Horiz. % 95.50% 108.50% 95.08% 75.95% 96.15% 84.54% 100.00%
DPS 8.50 8.00 8.00 8.00 8.00 6.50 6.50 19.60%
  QoQ % 6.25% 0.00% 0.00% 0.00% 23.08% 0.00% -
  Horiz. % 130.77% 123.08% 123.08% 123.08% 123.08% 100.00% 100.00%
NAPS 2.0400 2.1000 2.0400 1.9700 1.9300 1.9600 1.9200 4.13%
  QoQ % -2.86% 2.94% 3.55% 2.07% -1.53% 2.08% -
  Horiz. % 106.25% 109.38% 106.25% 102.60% 100.52% 102.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,583
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 176.50 170.72 169.84 165.50 165.59 164.72 159.71 6.90%
  QoQ % 3.39% 0.52% 2.62% -0.05% 0.53% 3.14% -
  Horiz. % 110.51% 106.89% 106.34% 103.63% 103.68% 103.14% 100.00%
EPS 19.93 22.55 19.77 15.77 19.99 17.56 20.75 -2.65%
  QoQ % -11.62% 14.06% 25.36% -21.11% 13.84% -15.37% -
  Horiz. % 96.05% 108.67% 95.28% 76.00% 96.34% 84.63% 100.00%
DPS 8.24 7.72 7.72 7.72 7.72 6.20 6.20 20.90%
  QoQ % 6.74% 0.00% 0.00% 0.00% 24.52% 0.00% -
  Horiz. % 132.90% 124.52% 124.52% 124.52% 124.52% 100.00% 100.00%
NAPS 1.9768 2.0261 1.9690 1.8978 1.8631 1.8900 1.8501 4.52%
  QoQ % -2.43% 2.90% 3.75% 1.86% -1.42% 2.16% -
  Horiz. % 106.85% 109.51% 106.43% 102.58% 100.70% 102.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.9200 2.3200 1.9100 2.2400 2.2100 2.4000 2.4800 -
P/RPS 1.60 1.31 1.09 1.30 1.29 1.41 1.50 4.40%
  QoQ % 22.14% 20.18% -16.15% 0.78% -8.51% -6.00% -
  Horiz. % 106.67% 87.33% 72.67% 86.67% 86.00% 94.00% 100.00%
P/EPS 14.20 9.93 9.33 13.69 10.67 13.18 11.52 14.98%
  QoQ % 43.00% 6.43% -31.85% 28.30% -19.04% 14.41% -
  Horiz. % 123.26% 86.20% 80.99% 118.84% 92.62% 114.41% 100.00%
EY 7.04 10.07 10.72 7.31 9.37 7.59 8.68 -13.04%
  QoQ % -30.09% -6.06% 46.65% -21.99% 23.45% -12.56% -
  Horiz. % 81.11% 116.01% 123.50% 84.22% 107.95% 87.44% 100.00%
DY 2.91 3.45 4.19 3.57 3.62 2.71 2.62 7.26%
  QoQ % -15.65% -17.66% 17.37% -1.38% 33.58% 3.44% -
  Horiz. % 111.07% 131.68% 159.92% 136.26% 138.17% 103.44% 100.00%
P/NAPS 1.43 1.10 0.94 1.14 1.15 1.22 1.29 7.12%
  QoQ % 30.00% 17.02% -17.54% -0.87% -5.74% -5.43% -
  Horiz. % 110.85% 85.27% 72.87% 88.37% 89.15% 94.57% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 23/05/17 22/02/17 15/11/16 15/08/16 27/05/16 26/02/16 -
Price 2.8700 2.3000 2.0900 2.1000 2.1400 2.3100 2.6100 -
P/RPS 1.58 1.30 1.19 1.22 1.25 1.35 1.57 0.42%
  QoQ % 21.54% 9.24% -2.46% -2.40% -7.41% -14.01% -
  Horiz. % 100.64% 82.80% 75.80% 77.71% 79.62% 85.99% 100.00%
P/EPS 13.95 9.84 10.20 12.83 10.33 12.69 12.12 9.84%
  QoQ % 41.77% -3.53% -20.50% 24.20% -18.60% 4.70% -
  Horiz. % 115.10% 81.19% 84.16% 105.86% 85.23% 104.70% 100.00%
EY 7.17 10.16 9.80 7.79 9.68 7.88 8.25 -8.94%
  QoQ % -29.43% 3.67% 25.80% -19.52% 22.84% -4.48% -
  Horiz. % 86.91% 123.15% 118.79% 94.42% 117.33% 95.52% 100.00%
DY 2.96 3.48 3.83 3.81 3.74 2.81 2.49 12.23%
  QoQ % -14.94% -9.14% 0.52% 1.87% 33.10% 12.85% -
  Horiz. % 118.88% 139.76% 153.82% 153.01% 150.20% 112.85% 100.00%
P/NAPS 1.41 1.10 1.02 1.07 1.11 1.18 1.36 2.44%
  QoQ % 28.18% 7.84% -4.67% -3.60% -5.93% -13.24% -
  Horiz. % 103.68% 80.88% 75.00% 78.68% 81.62% 86.76% 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.
 


 

220  189  455  1398 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.245+0.005 
 FPGROUP 0.98+0.03 
 XDL 0.150.00 
 ARMADA 0.395+0.01 
 MYEG 1.240.00 
 DGB 0.0650.00 
 PWRWELL 0.31+0.01 
 AIRASIA 1.16-0.03 
 JAG 0.04+0.005 
 HSI-C7Q 0.235+0.025 
Partners & Brokers