Highlights

[YSPSAH] YoY Quarter Result on 2013-06-30 [#2]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 20-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -20.82%    YoY -     -22.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 51,848 50,632 46,112 46,622 45,307 38,324 33,179 7.72%
  YoY % 2.40% 9.80% -1.09% 2.90% 18.22% 15.51% -
  Horiz. % 156.27% 152.60% 138.98% 140.52% 136.55% 115.51% 100.00%
PBT 8,657 5,393 2,267 5,019 5,911 2,909 4,121 13.16%
  YoY % 60.52% 137.89% -54.83% -15.09% 103.20% -29.41% -
  Horiz. % 210.07% 130.87% 55.01% 121.79% 143.44% 70.59% 100.00%
Tax -1,637 -1,919 -1,149 -1,429 -1,364 -251 -1,159 5.92%
  YoY % 14.70% -67.01% 19.59% -4.77% -443.43% 78.34% -
  Horiz. % 141.24% 165.57% 99.14% 123.30% 117.69% 21.66% 100.00%
NP 7,020 3,474 1,118 3,590 4,547 2,658 2,962 15.45%
  YoY % 102.07% 210.73% -68.86% -21.05% 71.07% -10.26% -
  Horiz. % 237.00% 117.29% 37.74% 121.20% 153.51% 89.74% 100.00%
NP to SH 6,818 3,422 964 3,514 4,542 2,570 2,944 15.01%
  YoY % 99.24% 254.98% -72.57% -22.63% 76.73% -12.70% -
  Horiz. % 231.59% 116.24% 32.74% 119.36% 154.28% 87.30% 100.00%
Tax Rate 18.91 % 35.58 % 50.68 % 28.47 % 23.08 % 8.63 % 28.12 % -6.39%
  YoY % -46.85% -29.79% 78.01% 23.35% 167.44% -69.31% -
  Horiz. % 67.25% 126.53% 180.23% 101.24% 82.08% 30.69% 100.00%
Total Cost 44,828 47,158 44,994 43,032 40,760 35,666 30,217 6.79%
  YoY % -4.94% 4.81% 4.56% 5.57% 14.28% 18.03% -
  Horiz. % 148.35% 156.06% 148.90% 142.41% 134.89% 118.03% 100.00%
Net Worth 260,054 239,673 224,933 218,293 214,446 169,026 97,543 17.74%
  YoY % 8.50% 6.55% 3.04% 1.79% 26.87% 73.28% -
  Horiz. % 266.60% 245.71% 230.60% 223.79% 219.85% 173.28% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 10,779 8,654 8,702 - - - - -
  YoY % 24.55% -0.55% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 123.86% 99.45% 100.00% - - - -
Div Payout % 158.10 % 252.92 % 902.78 % - % - % - % - % -
  YoY % -37.49% -71.98% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 17.51% 28.02% 100.00% - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 260,054 239,673 224,933 218,293 214,446 169,026 97,543 17.74%
  YoY % 8.50% 6.55% 3.04% 1.79% 26.87% 73.28% -
  Horiz. % 266.60% 245.71% 230.60% 223.79% 219.85% 173.28% 100.00%
NOSH 134,743 133,151 133,888 133,106 133,196 98,846 97,543 5.53%
  YoY % 1.20% -0.55% 0.59% -0.07% 34.75% 1.34% -
  Horiz. % 138.14% 136.50% 137.26% 136.46% 136.55% 101.34% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 13.54 % 6.86 % 2.42 % 7.70 % 10.04 % 6.94 % 8.93 % 7.18%
  YoY % 97.38% 183.47% -68.57% -23.31% 44.67% -22.28% -
  Horiz. % 151.62% 76.82% 27.10% 86.23% 112.43% 77.72% 100.00%
ROE 2.62 % 1.43 % 0.43 % 1.61 % 2.12 % 1.52 % 3.02 % -2.34%
  YoY % 83.22% 232.56% -73.29% -24.06% 39.47% -49.67% -
  Horiz. % 86.75% 47.35% 14.24% 53.31% 70.20% 50.33% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 38.48 38.03 34.44 35.03 34.02 38.77 34.01 2.08%
  YoY % 1.18% 10.42% -1.68% 2.97% -12.25% 14.00% -
  Horiz. % 113.14% 111.82% 101.26% 103.00% 100.03% 114.00% 100.00%
EPS 5.06 2.57 0.72 2.64 3.41 2.60 3.02 8.97%
  YoY % 96.89% 256.94% -72.73% -22.58% 31.15% -13.91% -
  Horiz. % 167.55% 85.10% 23.84% 87.42% 112.91% 86.09% 100.00%
DPS 8.00 6.50 6.50 0.00 0.00 0.00 0.00 -
  YoY % 23.08% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 123.08% 100.00% 100.00% - - - -
NAPS 1.9300 1.8000 1.6800 1.6400 1.6100 1.7100 1.0000 11.57%
  YoY % 7.22% 7.14% 2.44% 1.86% -5.85% 71.00% -
  Horiz. % 193.00% 180.00% 168.00% 164.00% 161.00% 171.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,586
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 37.14 36.27 33.03 33.40 32.46 27.46 23.77 7.71%
  YoY % 2.40% 9.81% -1.11% 2.90% 18.21% 15.52% -
  Horiz. % 156.25% 152.59% 138.96% 140.51% 136.56% 115.52% 100.00%
EPS 4.88 2.45 0.69 2.52 3.25 1.84 2.11 14.98%
  YoY % 99.18% 255.07% -72.62% -22.46% 76.63% -12.80% -
  Horiz. % 231.28% 116.11% 32.70% 119.43% 154.03% 87.20% 100.00%
DPS 7.72 6.20 6.23 0.00 0.00 0.00 0.00 -
  YoY % 24.52% -0.48% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 123.92% 99.52% 100.00% - - - -
NAPS 1.8630 1.7170 1.6114 1.5639 1.5363 1.2109 0.6988 17.74%
  YoY % 8.50% 6.55% 3.04% 1.80% 26.87% 73.28% -
  Horiz. % 266.60% 245.71% 230.60% 223.80% 219.85% 173.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.2100 2.6200 1.7000 1.2900 1.0900 1.1100 1.2100 -
P/RPS 5.74 6.89 4.94 3.68 3.20 2.86 3.56 8.28%
  YoY % -16.69% 39.47% 34.24% 15.00% 11.89% -19.66% -
  Horiz. % 161.24% 193.54% 138.76% 103.37% 89.89% 80.34% 100.00%
P/EPS 43.68 101.95 236.11 48.86 31.96 42.69 40.09 1.44%
  YoY % -57.16% -56.82% 383.24% 52.88% -25.13% 6.49% -
  Horiz. % 108.95% 254.30% 588.95% 121.88% 79.72% 106.49% 100.00%
EY 2.29 0.98 0.42 2.05 3.13 2.34 2.49 -1.38%
  YoY % 133.67% 133.33% -79.51% -34.50% 33.76% -6.02% -
  Horiz. % 91.97% 39.36% 16.87% 82.33% 125.70% 93.98% 100.00%
DY 3.62 2.48 3.82 0.00 0.00 0.00 0.00 -
  YoY % 45.97% -35.08% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.76% 64.92% 100.00% - - - -
P/NAPS 1.15 1.46 1.01 0.79 0.68 0.65 1.21 -0.84%
  YoY % -21.23% 44.55% 27.85% 16.18% 4.62% -46.28% -
  Horiz. % 95.04% 120.66% 83.47% 65.29% 56.20% 53.72% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 15/08/16 18/08/15 29/08/14 20/08/13 15/08/12 22/08/11 04/08/10 -
Price 2.1400 2.3300 1.6800 1.3800 1.0300 0.9700 1.1700 -
P/RPS 5.56 6.13 4.88 3.94 3.03 2.50 3.44 8.32%
  YoY % -9.30% 25.61% 23.86% 30.03% 21.20% -27.33% -
  Horiz. % 161.63% 178.20% 141.86% 114.53% 88.08% 72.67% 100.00%
P/EPS 42.29 90.66 233.33 52.27 30.21 37.31 38.77 1.46%
  YoY % -53.35% -61.15% 346.39% 73.02% -19.03% -3.77% -
  Horiz. % 109.08% 233.84% 601.83% 134.82% 77.92% 96.23% 100.00%
EY 2.36 1.10 0.43 1.91 3.31 2.68 2.58 -1.47%
  YoY % 114.55% 155.81% -77.49% -42.30% 23.51% 3.88% -
  Horiz. % 91.47% 42.64% 16.67% 74.03% 128.29% 103.88% 100.00%
DY 3.74 2.79 3.87 0.00 0.00 0.00 0.00 -
  YoY % 34.05% -27.91% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.64% 72.09% 100.00% - - - -
P/NAPS 1.11 1.29 1.00 0.84 0.64 0.57 1.17 -0.87%
  YoY % -13.95% 29.00% 19.05% 31.25% 12.28% -51.28% -
  Horiz. % 94.87% 110.26% 85.47% 71.79% 54.70% 48.72% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers