Highlights

[YSPSAH] YoY Quarter Result on 2014-06-30 [#2]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 29-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -82.33%    YoY -     -72.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 59,907 51,848 50,632 46,112 46,622 45,307 38,324 7.72%
  YoY % 15.54% 2.40% 9.80% -1.09% 2.90% 18.22% -
  Horiz. % 156.32% 135.29% 132.12% 120.32% 121.65% 118.22% 100.00%
PBT 4,563 8,657 5,393 2,267 5,019 5,911 2,909 7.78%
  YoY % -47.29% 60.52% 137.89% -54.83% -15.09% 103.20% -
  Horiz. % 156.86% 297.59% 185.39% 77.93% 172.53% 203.20% 100.00%
Tax -1,527 -1,637 -1,919 -1,149 -1,429 -1,364 -251 35.08%
  YoY % 6.72% 14.70% -67.01% 19.59% -4.77% -443.43% -
  Horiz. % 608.37% 652.19% 764.54% 457.77% 569.32% 543.43% 100.00%
NP 3,036 7,020 3,474 1,118 3,590 4,547 2,658 2.24%
  YoY % -56.75% 102.07% 210.73% -68.86% -21.05% 71.07% -
  Horiz. % 114.22% 264.11% 130.70% 42.06% 135.06% 171.07% 100.00%
NP to SH 3,165 6,818 3,422 964 3,514 4,542 2,570 3.53%
  YoY % -53.58% 99.24% 254.98% -72.57% -22.63% 76.73% -
  Horiz. % 123.15% 265.29% 133.15% 37.51% 136.73% 176.73% 100.00%
Tax Rate 33.46 % 18.91 % 35.58 % 50.68 % 28.47 % 23.08 % 8.63 % 25.31%
  YoY % 76.94% -46.85% -29.79% 78.01% 23.35% 167.44% -
  Horiz. % 387.72% 219.12% 412.28% 587.25% 329.90% 267.44% 100.00%
Total Cost 56,871 44,828 47,158 44,994 43,032 40,760 35,666 8.08%
  YoY % 26.86% -4.94% 4.81% 4.56% 5.57% 14.28% -
  Horiz. % 159.45% 125.69% 132.22% 126.15% 120.65% 114.28% 100.00%
Net Worth 275,923 260,054 239,673 224,933 218,293 214,446 169,026 8.50%
  YoY % 6.10% 8.50% 6.55% 3.04% 1.79% 26.87% -
  Horiz. % 163.24% 153.85% 141.80% 133.08% 129.15% 126.87% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 11,496 10,779 8,654 8,702 - - - -
  YoY % 6.65% 24.55% -0.55% 0.00% 0.00% 0.00% -
  Horiz. % 132.10% 123.86% 99.45% 100.00% - - -
Div Payout % 363.25 % 158.10 % 252.92 % 902.78 % - % - % - % -
  YoY % 129.76% -37.49% -71.98% 0.00% 0.00% 0.00% -
  Horiz. % 40.24% 17.51% 28.02% 100.00% - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 275,923 260,054 239,673 224,933 218,293 214,446 169,026 8.50%
  YoY % 6.10% 8.50% 6.55% 3.04% 1.79% 26.87% -
  Horiz. % 163.24% 153.85% 141.80% 133.08% 129.15% 126.87% 100.00%
NOSH 135,256 134,743 133,151 133,888 133,106 133,196 98,846 5.36%
  YoY % 0.38% 1.20% -0.55% 0.59% -0.07% 34.75% -
  Horiz. % 136.84% 136.32% 134.71% 135.45% 134.66% 134.75% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 5.07 % 13.54 % 6.86 % 2.42 % 7.70 % 10.04 % 6.94 % -5.09%
  YoY % -62.56% 97.38% 183.47% -68.57% -23.31% 44.67% -
  Horiz. % 73.05% 195.10% 98.85% 34.87% 110.95% 144.67% 100.00%
ROE 1.15 % 2.62 % 1.43 % 0.43 % 1.61 % 2.12 % 1.52 % -4.54%
  YoY % -56.11% 83.22% 232.56% -73.29% -24.06% 39.47% -
  Horiz. % 75.66% 172.37% 94.08% 28.29% 105.92% 139.47% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 44.29 38.48 38.03 34.44 35.03 34.02 38.77 2.24%
  YoY % 15.10% 1.18% 10.42% -1.68% 2.97% -12.25% -
  Horiz. % 114.24% 99.25% 98.09% 88.83% 90.35% 87.75% 100.00%
EPS 2.34 5.06 2.57 0.72 2.64 3.41 2.60 -1.74%
  YoY % -53.75% 96.89% 256.94% -72.73% -22.58% 31.15% -
  Horiz. % 90.00% 194.62% 98.85% 27.69% 101.54% 131.15% 100.00%
DPS 8.50 8.00 6.50 6.50 0.00 0.00 0.00 -
  YoY % 6.25% 23.08% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 130.77% 123.08% 100.00% 100.00% - - -
NAPS 2.0400 1.9300 1.8000 1.6800 1.6400 1.6100 1.7100 2.98%
  YoY % 5.70% 7.22% 7.14% 2.44% 1.86% -5.85% -
  Horiz. % 119.30% 112.87% 105.26% 98.25% 95.91% 94.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,583
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 42.92 37.14 36.27 33.04 33.40 32.46 27.46 7.72%
  YoY % 15.56% 2.40% 9.78% -1.08% 2.90% 18.21% -
  Horiz. % 156.30% 135.25% 132.08% 120.32% 121.63% 118.21% 100.00%
EPS 2.27 4.88 2.45 0.69 2.52 3.25 1.84 3.56%
  YoY % -53.48% 99.18% 255.07% -72.62% -22.46% 76.63% -
  Horiz. % 123.37% 265.22% 133.15% 37.50% 136.96% 176.63% 100.00%
DPS 8.24 7.72 6.20 6.23 0.00 0.00 0.00 -
  YoY % 6.74% 24.52% -0.48% 0.00% 0.00% 0.00% -
  Horiz. % 132.26% 123.92% 99.52% 100.00% - - -
NAPS 1.9768 1.8631 1.7171 1.6115 1.5639 1.5363 1.2109 8.50%
  YoY % 6.10% 8.50% 6.55% 3.04% 1.80% 26.87% -
  Horiz. % 163.25% 153.86% 141.80% 133.08% 129.15% 126.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.9200 2.2100 2.6200 1.7000 1.2900 1.0900 1.1100 -
P/RPS 6.59 5.74 6.89 4.94 3.68 3.20 2.86 14.91%
  YoY % 14.81% -16.69% 39.47% 34.24% 15.00% 11.89% -
  Horiz. % 230.42% 200.70% 240.91% 172.73% 128.67% 111.89% 100.00%
P/EPS 124.79 43.68 101.95 236.11 48.86 31.96 42.69 19.56%
  YoY % 185.69% -57.16% -56.82% 383.24% 52.88% -25.13% -
  Horiz. % 292.32% 102.32% 238.81% 553.08% 114.45% 74.87% 100.00%
EY 0.80 2.29 0.98 0.42 2.05 3.13 2.34 -16.37%
  YoY % -65.07% 133.67% 133.33% -79.51% -34.50% 33.76% -
  Horiz. % 34.19% 97.86% 41.88% 17.95% 87.61% 133.76% 100.00%
DY 2.91 3.62 2.48 3.82 0.00 0.00 0.00 -
  YoY % -19.61% 45.97% -35.08% 0.00% 0.00% 0.00% -
  Horiz. % 76.18% 94.76% 64.92% 100.00% - - -
P/NAPS 1.43 1.15 1.46 1.01 0.79 0.68 0.65 14.03%
  YoY % 24.35% -21.23% 44.55% 27.85% 16.18% 4.62% -
  Horiz. % 220.00% 176.92% 224.62% 155.38% 121.54% 104.62% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 15/08/16 18/08/15 29/08/14 20/08/13 15/08/12 22/08/11 -
Price 2.8700 2.1400 2.3300 1.6800 1.3800 1.0300 0.9700 -
P/RPS 6.48 5.56 6.13 4.88 3.94 3.03 2.50 17.19%
  YoY % 16.55% -9.30% 25.61% 23.86% 30.03% 21.20% -
  Horiz. % 259.20% 222.40% 245.20% 195.20% 157.60% 121.20% 100.00%
P/EPS 122.65 42.29 90.66 233.33 52.27 30.21 37.31 21.92%
  YoY % 190.02% -53.35% -61.15% 346.39% 73.02% -19.03% -
  Horiz. % 328.73% 113.35% 242.99% 625.38% 140.10% 80.97% 100.00%
EY 0.82 2.36 1.10 0.43 1.91 3.31 2.68 -17.90%
  YoY % -65.25% 114.55% 155.81% -77.49% -42.30% 23.51% -
  Horiz. % 30.60% 88.06% 41.04% 16.04% 71.27% 123.51% 100.00%
DY 2.96 3.74 2.79 3.87 0.00 0.00 0.00 -
  YoY % -20.86% 34.05% -27.91% 0.00% 0.00% 0.00% -
  Horiz. % 76.49% 96.64% 72.09% 100.00% - - -
P/NAPS 1.41 1.11 1.29 1.00 0.84 0.64 0.57 16.28%
  YoY % 27.03% -13.95% 29.00% 19.05% 31.25% 12.28% -
  Horiz. % 247.37% 194.74% 226.32% 175.44% 147.37% 112.28% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
4. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
7. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers