Highlights

[YSPSAH] YoY Quarter Result on 2011-06-30 [#2]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 22-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -28.27%    YoY -     -12.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 46,112 46,622 45,307 38,324 33,179 31,689 30,068 7.38%
  YoY % -1.09% 2.90% 18.22% 15.51% 4.70% 5.39% -
  Horiz. % 153.36% 155.06% 150.68% 127.46% 110.35% 105.39% 100.00%
PBT 2,267 5,019 5,911 2,909 4,121 3,264 4,560 -10.99%
  YoY % -54.83% -15.09% 103.20% -29.41% 26.26% -28.42% -
  Horiz. % 49.71% 110.07% 129.63% 63.79% 90.37% 71.58% 100.00%
Tax -1,149 -1,429 -1,364 -251 -1,159 -827 -1,301 -2.05%
  YoY % 19.59% -4.77% -443.43% 78.34% -40.15% 36.43% -
  Horiz. % 88.32% 109.84% 104.84% 19.29% 89.09% 63.57% 100.00%
NP 1,118 3,590 4,547 2,658 2,962 2,437 3,259 -16.33%
  YoY % -68.86% -21.05% 71.07% -10.26% 21.54% -25.22% -
  Horiz. % 34.31% 110.16% 139.52% 81.56% 90.89% 74.78% 100.00%
NP to SH 964 3,514 4,542 2,570 2,944 2,374 3,275 -18.43%
  YoY % -72.57% -22.63% 76.73% -12.70% 24.01% -27.51% -
  Horiz. % 29.44% 107.30% 138.69% 78.47% 89.89% 72.49% 100.00%
Tax Rate 50.68 % 28.47 % 23.08 % 8.63 % 28.12 % 25.34 % 28.53 % 10.04%
  YoY % 78.01% 23.35% 167.44% -69.31% 10.97% -11.18% -
  Horiz. % 177.64% 99.79% 80.90% 30.25% 98.56% 88.82% 100.00%
Total Cost 44,994 43,032 40,760 35,666 30,217 29,252 26,809 9.01%
  YoY % 4.56% 5.57% 14.28% 18.03% 3.30% 9.11% -
  Horiz. % 167.83% 160.51% 152.04% 133.04% 112.71% 109.11% 100.00%
Net Worth 224,933 218,293 214,446 169,026 97,543 129,741 120,943 10.89%
  YoY % 3.04% 1.79% 26.87% 73.28% -24.82% 7.27% -
  Horiz. % 185.98% 180.49% 177.31% 139.76% 80.65% 107.27% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 8,702 - - - - 41 40 144.37%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 1.57% -
  Horiz. % 21,347.60% 0.00% 0.00% 0.00% 0.00% 101.57% 100.00%
Div Payout % 902.78 % - % - % - % - % 1.74 % 1.24 % 199.78%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 40.32% -
  Horiz. % 72,804.84% 0.00% 0.00% 0.00% 0.00% 140.32% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 224,933 218,293 214,446 169,026 97,543 129,741 120,943 10.89%
  YoY % 3.04% 1.79% 26.87% 73.28% -24.82% 7.27% -
  Horiz. % 185.98% 180.49% 177.31% 139.76% 80.65% 107.27% 100.00%
NOSH 133,888 133,106 133,196 98,846 97,543 69,011 67,946 11.96%
  YoY % 0.59% -0.07% 34.75% 1.34% 41.34% 1.57% -
  Horiz. % 197.05% 195.90% 196.03% 145.48% 143.56% 101.57% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 2.42 % 7.70 % 10.04 % 6.94 % 8.93 % 7.69 % 10.84 % -22.10%
  YoY % -68.57% -23.31% 44.67% -22.28% 16.12% -29.06% -
  Horiz. % 22.32% 71.03% 92.62% 64.02% 82.38% 70.94% 100.00%
ROE 0.43 % 1.61 % 2.12 % 1.52 % 3.02 % 1.83 % 2.71 % -26.41%
  YoY % -73.29% -24.06% 39.47% -49.67% 65.03% -32.47% -
  Horiz. % 15.87% 59.41% 78.23% 56.09% 111.44% 67.53% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 34.44 35.03 34.02 38.77 34.01 45.92 44.25 -4.09%
  YoY % -1.68% 2.97% -12.25% 14.00% -25.94% 3.77% -
  Horiz. % 77.83% 79.16% 76.88% 87.62% 76.86% 103.77% 100.00%
EPS 0.72 2.64 3.41 2.60 3.02 3.44 4.82 -27.15%
  YoY % -72.73% -22.58% 31.15% -13.91% -12.21% -28.63% -
  Horiz. % 14.94% 54.77% 70.75% 53.94% 62.66% 71.37% 100.00%
DPS 6.50 0.00 0.00 0.00 0.00 0.06 0.06 118.26%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10,833.33% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.6800 1.6400 1.6100 1.7100 1.0000 1.8800 1.7800 -0.96%
  YoY % 2.44% 1.86% -5.85% 71.00% -46.81% 5.62% -
  Horiz. % 94.38% 92.13% 90.45% 96.07% 56.18% 105.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,583
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 33.04 33.40 32.46 27.46 23.77 22.70 21.54 7.39%
  YoY % -1.08% 2.90% 18.21% 15.52% 4.71% 5.39% -
  Horiz. % 153.39% 155.06% 150.70% 127.48% 110.35% 105.39% 100.00%
EPS 0.69 2.52 3.25 1.84 2.11 1.70 2.35 -18.47%
  YoY % -72.62% -22.46% 76.63% -12.80% 24.12% -27.66% -
  Horiz. % 29.36% 107.23% 138.30% 78.30% 89.79% 72.34% 100.00%
DPS 6.23 0.00 0.00 0.00 0.00 0.03 0.03 143.25%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 20,766.67% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.6115 1.5639 1.5363 1.2109 0.6988 0.9295 0.8665 10.89%
  YoY % 3.04% 1.80% 26.87% 73.28% -24.82% 7.27% -
  Horiz. % 185.98% 180.48% 177.30% 139.75% 80.65% 107.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.7000 1.2900 1.0900 1.1100 1.2100 1.1200 1.1200 -
P/RPS 4.94 3.68 3.20 2.86 3.56 2.44 2.53 11.79%
  YoY % 34.24% 15.00% 11.89% -19.66% 45.90% -3.56% -
  Horiz. % 195.26% 145.45% 126.48% 113.04% 140.71% 96.44% 100.00%
P/EPS 236.11 48.86 31.96 42.69 40.09 32.56 23.24 47.14%
  YoY % 383.24% 52.88% -25.13% 6.49% 23.13% 40.10% -
  Horiz. % 1,015.96% 210.24% 137.52% 183.69% 172.50% 140.10% 100.00%
EY 0.42 2.05 3.13 2.34 2.49 3.07 4.30 -32.13%
  YoY % -79.51% -34.50% 33.76% -6.02% -18.89% -28.60% -
  Horiz. % 9.77% 47.67% 72.79% 54.42% 57.91% 71.40% 100.00%
DY 3.82 0.00 0.00 0.00 0.00 0.05 0.05 105.92%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 7,640.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
P/NAPS 1.01 0.79 0.68 0.65 1.21 0.60 0.63 8.18%
  YoY % 27.85% 16.18% 4.62% -46.28% 101.67% -4.76% -
  Horiz. % 160.32% 125.40% 107.94% 103.17% 192.06% 95.24% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/14 20/08/13 15/08/12 22/08/11 04/08/10 19/08/09 29/08/08 -
Price 1.6800 1.3800 1.0300 0.9700 1.1700 1.0700 1.0600 -
P/RPS 4.88 3.94 3.03 2.50 3.44 2.33 2.40 12.55%
  YoY % 23.86% 30.03% 21.20% -27.33% 47.64% -2.92% -
  Horiz. % 203.33% 164.17% 126.25% 104.17% 143.33% 97.08% 100.00%
P/EPS 233.33 52.27 30.21 37.31 38.77 31.10 21.99 48.21%
  YoY % 346.39% 73.02% -19.03% -3.77% 24.66% 41.43% -
  Horiz. % 1,061.07% 237.70% 137.38% 169.67% 176.31% 141.43% 100.00%
EY 0.43 1.91 3.31 2.68 2.58 3.21 4.55 -32.50%
  YoY % -77.49% -42.30% 23.51% 3.88% -19.63% -29.45% -
  Horiz. % 9.45% 41.98% 72.75% 58.90% 56.70% 70.55% 100.00%
DY 3.87 0.00 0.00 0.00 0.00 0.06 0.06 100.20%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 6,450.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
P/NAPS 1.00 0.84 0.64 0.57 1.17 0.57 0.60 8.88%
  YoY % 19.05% 31.25% 12.28% -51.28% 105.26% -5.00% -
  Horiz. % 166.67% 140.00% 106.67% 95.00% 195.00% 95.00% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers