Highlights

[YSPSAH] YoY Quarter Result on 2015-06-30 [#2]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 18-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -63.39%    YoY -     254.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 67,850 59,907 51,848 50,632 46,112 46,622 45,307 6.96%
  YoY % 13.26% 15.54% 2.40% 9.80% -1.09% 2.90% -
  Horiz. % 149.76% 132.22% 114.44% 111.75% 101.78% 102.90% 100.00%
PBT 13,651 4,563 8,657 5,393 2,267 5,019 5,911 14.96%
  YoY % 199.17% -47.29% 60.52% 137.89% -54.83% -15.09% -
  Horiz. % 230.94% 77.20% 146.46% 91.24% 38.35% 84.91% 100.00%
Tax -3,232 -1,527 -1,637 -1,919 -1,149 -1,429 -1,364 15.46%
  YoY % -111.66% 6.72% 14.70% -67.01% 19.59% -4.77% -
  Horiz. % 236.95% 111.95% 120.01% 140.69% 84.24% 104.77% 100.00%
NP 10,419 3,036 7,020 3,474 1,118 3,590 4,547 14.81%
  YoY % 243.18% -56.75% 102.07% 210.73% -68.86% -21.05% -
  Horiz. % 229.14% 66.77% 154.39% 76.40% 24.59% 78.95% 100.00%
NP to SH 10,354 3,165 6,818 3,422 964 3,514 4,542 14.71%
  YoY % 227.14% -53.58% 99.24% 254.98% -72.57% -22.63% -
  Horiz. % 227.96% 69.68% 150.11% 75.34% 21.22% 77.37% 100.00%
Tax Rate 23.68 % 33.46 % 18.91 % 35.58 % 50.68 % 28.47 % 23.08 % 0.43%
  YoY % -29.23% 76.94% -46.85% -29.79% 78.01% 23.35% -
  Horiz. % 102.60% 144.97% 81.93% 154.16% 219.58% 123.35% 100.00%
Total Cost 57,431 56,871 44,828 47,158 44,994 43,032 40,760 5.88%
  YoY % 0.98% 26.86% -4.94% 4.81% 4.56% 5.57% -
  Horiz. % 140.90% 139.53% 109.98% 115.70% 110.39% 105.57% 100.00%
Net Worth 298,236 275,923 260,054 239,673 224,933 218,293 214,446 5.65%
  YoY % 8.09% 6.10% 8.50% 6.55% 3.04% 1.79% -
  Horiz. % 139.07% 128.67% 121.27% 111.76% 104.89% 101.79% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 9,620 11,496 10,779 8,654 8,702 - - -
  YoY % -16.32% 6.65% 24.55% -0.55% 0.00% 0.00% -
  Horiz. % 110.55% 132.10% 123.86% 99.45% 100.00% - -
Div Payout % 92.92 % 363.25 % 158.10 % 252.92 % 902.78 % - % - % -
  YoY % -74.42% 129.76% -37.49% -71.98% 0.00% 0.00% -
  Horiz. % 10.29% 40.24% 17.51% 28.02% 100.00% - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 298,236 275,923 260,054 239,673 224,933 218,293 214,446 5.65%
  YoY % 8.09% 6.10% 8.50% 6.55% 3.04% 1.79% -
  Horiz. % 139.07% 128.67% 121.27% 111.76% 104.89% 101.79% 100.00%
NOSH 137,436 135,256 134,743 133,151 133,888 133,106 133,196 0.52%
  YoY % 1.61% 0.38% 1.20% -0.55% 0.59% -0.07% -
  Horiz. % 103.18% 101.55% 101.16% 99.97% 100.52% 99.93% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 15.36 % 5.07 % 13.54 % 6.86 % 2.42 % 7.70 % 10.04 % 7.34%
  YoY % 202.96% -62.56% 97.38% 183.47% -68.57% -23.31% -
  Horiz. % 152.99% 50.50% 134.86% 68.33% 24.10% 76.69% 100.00%
ROE 3.47 % 1.15 % 2.62 % 1.43 % 0.43 % 1.61 % 2.12 % 8.55%
  YoY % 201.74% -56.11% 83.22% 232.56% -73.29% -24.06% -
  Horiz. % 163.68% 54.25% 123.58% 67.45% 20.28% 75.94% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 49.37 44.29 38.48 38.03 34.44 35.03 34.02 6.40%
  YoY % 11.47% 15.10% 1.18% 10.42% -1.68% 2.97% -
  Horiz. % 145.12% 130.19% 113.11% 111.79% 101.23% 102.97% 100.00%
EPS 7.53 2.34 5.06 2.57 0.72 2.64 3.41 14.11%
  YoY % 221.79% -53.75% 96.89% 256.94% -72.73% -22.58% -
  Horiz. % 220.82% 68.62% 148.39% 75.37% 21.11% 77.42% 100.00%
DPS 7.00 8.50 8.00 6.50 6.50 0.00 0.00 -
  YoY % -17.65% 6.25% 23.08% 0.00% 0.00% 0.00% -
  Horiz. % 107.69% 130.77% 123.08% 100.00% 100.00% - -
NAPS 2.1700 2.0400 1.9300 1.8000 1.6800 1.6400 1.6100 5.10%
  YoY % 6.37% 5.70% 7.22% 7.14% 2.44% 1.86% -
  Horiz. % 134.78% 126.71% 119.88% 111.80% 104.35% 101.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,583
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 48.61 42.92 37.14 36.27 33.04 33.40 32.46 6.96%
  YoY % 13.26% 15.56% 2.40% 9.78% -1.08% 2.90% -
  Horiz. % 149.75% 132.22% 114.42% 111.74% 101.79% 102.90% 100.00%
EPS 7.42 2.27 4.88 2.45 0.69 2.52 3.25 14.74%
  YoY % 226.87% -53.48% 99.18% 255.07% -72.62% -22.46% -
  Horiz. % 228.31% 69.85% 150.15% 75.38% 21.23% 77.54% 100.00%
DPS 6.89 8.24 7.72 6.20 6.23 0.00 0.00 -
  YoY % -16.38% 6.74% 24.52% -0.48% 0.00% 0.00% -
  Horiz. % 110.59% 132.26% 123.92% 99.52% 100.00% - -
NAPS 2.1366 1.9768 1.8631 1.7171 1.6115 1.5639 1.5363 5.65%
  YoY % 8.08% 6.10% 8.50% 6.55% 3.04% 1.80% -
  Horiz. % 139.07% 128.67% 121.27% 111.77% 104.89% 101.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.5500 2.9200 2.2100 2.6200 1.7000 1.2900 1.0900 -
P/RPS 5.17 6.59 5.74 6.89 4.94 3.68 3.20 8.32%
  YoY % -21.55% 14.81% -16.69% 39.47% 34.24% 15.00% -
  Horiz. % 161.56% 205.94% 179.38% 215.31% 154.38% 115.00% 100.00%
P/EPS 33.85 124.79 43.68 101.95 236.11 48.86 31.96 0.96%
  YoY % -72.87% 185.69% -57.16% -56.82% 383.24% 52.88% -
  Horiz. % 105.91% 390.46% 136.67% 318.99% 738.77% 152.88% 100.00%
EY 2.95 0.80 2.29 0.98 0.42 2.05 3.13 -0.98%
  YoY % 268.75% -65.07% 133.67% 133.33% -79.51% -34.50% -
  Horiz. % 94.25% 25.56% 73.16% 31.31% 13.42% 65.50% 100.00%
DY 2.75 2.91 3.62 2.48 3.82 0.00 0.00 -
  YoY % -5.50% -19.61% 45.97% -35.08% 0.00% 0.00% -
  Horiz. % 71.99% 76.18% 94.76% 64.92% 100.00% - -
P/NAPS 1.18 1.43 1.15 1.46 1.01 0.79 0.68 9.62%
  YoY % -17.48% 24.35% -21.23% 44.55% 27.85% 16.18% -
  Horiz. % 173.53% 210.29% 169.12% 214.71% 148.53% 116.18% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 13/08/18 29/08/17 15/08/16 18/08/15 29/08/14 20/08/13 15/08/12 -
Price 2.8000 2.8700 2.1400 2.3300 1.6800 1.3800 1.0300 -
P/RPS 5.67 6.48 5.56 6.13 4.88 3.94 3.03 11.00%
  YoY % -12.50% 16.55% -9.30% 25.61% 23.86% 30.03% -
  Horiz. % 187.13% 213.86% 183.50% 202.31% 161.06% 130.03% 100.00%
P/EPS 37.17 122.65 42.29 90.66 233.33 52.27 30.21 3.51%
  YoY % -69.69% 190.02% -53.35% -61.15% 346.39% 73.02% -
  Horiz. % 123.04% 405.99% 139.99% 300.10% 772.36% 173.02% 100.00%
EY 2.69 0.82 2.36 1.10 0.43 1.91 3.31 -3.40%
  YoY % 228.05% -65.25% 114.55% 155.81% -77.49% -42.30% -
  Horiz. % 81.27% 24.77% 71.30% 33.23% 12.99% 57.70% 100.00%
DY 2.50 2.96 3.74 2.79 3.87 0.00 0.00 -
  YoY % -15.54% -20.86% 34.05% -27.91% 0.00% 0.00% -
  Horiz. % 64.60% 76.49% 96.64% 72.09% 100.00% - -
P/NAPS 1.29 1.41 1.11 1.29 1.00 0.84 0.64 12.39%
  YoY % -8.51% 27.03% -13.95% 29.00% 19.05% 31.25% -
  Horiz. % 201.56% 220.31% 173.44% 201.56% 156.25% 131.25% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers