Highlights

[YSPSAH] YoY Quarter Result on 2017-06-30 [#2]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -63.90%    YoY -     -53.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 67,728 69,597 67,850 59,907 51,848 50,632 46,112 6.61%
  YoY % -2.69% 2.57% 13.26% 15.54% 2.40% 9.80% -
  Horiz. % 146.88% 150.93% 147.14% 129.92% 112.44% 109.80% 100.00%
PBT 13,729 8,238 13,651 4,563 8,657 5,393 2,267 34.97%
  YoY % 66.65% -39.65% 199.17% -47.29% 60.52% 137.89% -
  Horiz. % 605.60% 363.39% 602.16% 201.28% 381.87% 237.89% 100.00%
Tax -1,872 -2,015 -3,232 -1,527 -1,637 -1,919 -1,149 8.47%
  YoY % 7.10% 37.65% -111.66% 6.72% 14.70% -67.01% -
  Horiz. % 162.92% 175.37% 281.29% 132.90% 142.47% 167.01% 100.00%
NP 11,857 6,223 10,419 3,036 7,020 3,474 1,118 48.17%
  YoY % 90.54% -40.27% 243.18% -56.75% 102.07% 210.73% -
  Horiz. % 1,060.55% 556.62% 931.93% 271.56% 627.91% 310.73% 100.00%
NP to SH 11,754 6,357 10,354 3,165 6,818 3,422 964 51.65%
  YoY % 84.90% -38.60% 227.14% -53.58% 99.24% 254.98% -
  Horiz. % 1,219.29% 659.44% 1,074.07% 328.32% 707.26% 354.98% 100.00%
Tax Rate 13.64 % 24.46 % 23.68 % 33.46 % 18.91 % 35.58 % 50.68 % -19.63%
  YoY % -44.24% 3.29% -29.23% 76.94% -46.85% -29.79% -
  Horiz. % 26.91% 48.26% 46.72% 66.02% 37.31% 70.21% 100.00%
Total Cost 55,871 63,374 57,431 56,871 44,828 47,158 44,994 3.67%
  YoY % -11.84% 10.35% 0.98% 26.86% -4.94% 4.81% -
  Horiz. % 124.17% 140.85% 127.64% 126.40% 99.63% 104.81% 100.00%
Net Worth 333,981 314,056 298,236 275,923 260,054 239,673 224,933 6.80%
  YoY % 6.34% 5.30% 8.09% 6.10% 8.50% 6.55% -
  Horiz. % 148.48% 139.62% 132.59% 122.67% 115.61% 106.55% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 11,179 11,811 9,620 11,496 10,779 8,654 8,702 4.26%
  YoY % -5.36% 22.78% -16.32% 6.65% 24.55% -0.55% -
  Horiz. % 128.46% 135.73% 110.55% 132.10% 123.86% 99.45% 100.00%
Div Payout % 95.11 % 185.81 % 92.92 % 363.25 % 158.10 % 252.92 % 902.78 % -31.25%
  YoY % -48.81% 99.97% -74.42% 129.76% -37.49% -71.98% -
  Horiz. % 10.54% 20.58% 10.29% 40.24% 17.51% 28.02% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 333,981 314,056 298,236 275,923 260,054 239,673 224,933 6.80%
  YoY % 6.34% 5.30% 8.09% 6.10% 8.50% 6.55% -
  Horiz. % 148.48% 139.62% 132.59% 122.67% 115.61% 106.55% 100.00%
NOSH 139,741 138,963 137,436 135,256 134,743 133,151 133,888 0.71%
  YoY % 0.56% 1.11% 1.61% 0.38% 1.20% -0.55% -
  Horiz. % 104.37% 103.79% 102.65% 101.02% 100.64% 99.45% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 17.51 % 8.94 % 15.36 % 5.07 % 13.54 % 6.86 % 2.42 % 39.03%
  YoY % 95.86% -41.80% 202.96% -62.56% 97.38% 183.47% -
  Horiz. % 723.55% 369.42% 634.71% 209.50% 559.50% 283.47% 100.00%
ROE 3.52 % 2.02 % 3.47 % 1.15 % 2.62 % 1.43 % 0.43 % 41.92%
  YoY % 74.26% -41.79% 201.74% -56.11% 83.22% 232.56% -
  Horiz. % 818.60% 469.77% 806.98% 267.44% 609.30% 332.56% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 48.47 50.08 49.37 44.29 38.48 38.03 34.44 5.86%
  YoY % -3.21% 1.44% 11.47% 15.10% 1.18% 10.42% -
  Horiz. % 140.74% 145.41% 143.35% 128.60% 111.73% 110.42% 100.00%
EPS 8.41 4.57 7.53 2.34 5.06 2.57 0.72 50.57%
  YoY % 84.03% -39.31% 221.79% -53.75% 96.89% 256.94% -
  Horiz. % 1,168.06% 634.72% 1,045.83% 325.00% 702.78% 356.94% 100.00%
DPS 8.00 8.50 7.00 8.50 8.00 6.50 6.50 3.52%
  YoY % -5.88% 21.43% -17.65% 6.25% 23.08% 0.00% -
  Horiz. % 123.08% 130.77% 107.69% 130.77% 123.08% 100.00% 100.00%
NAPS 2.3900 2.2600 2.1700 2.0400 1.9300 1.8000 1.6800 6.05%
  YoY % 5.75% 4.15% 6.37% 5.70% 7.22% 7.14% -
  Horiz. % 142.26% 134.52% 129.17% 121.43% 114.88% 107.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 140,764
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 48.11 49.44 48.20 42.56 36.83 35.97 32.76 6.61%
  YoY % -2.69% 2.57% 13.25% 15.56% 2.39% 9.80% -
  Horiz. % 146.86% 150.92% 147.13% 129.91% 112.42% 109.80% 100.00%
EPS 8.35 4.52 7.36 2.25 4.84 2.43 0.68 51.83%
  YoY % 84.73% -38.59% 227.11% -53.51% 99.18% 257.35% -
  Horiz. % 1,227.94% 664.71% 1,082.35% 330.88% 711.76% 357.35% 100.00%
DPS 7.94 8.39 6.83 8.17 7.66 6.15 6.18 4.26%
  YoY % -5.36% 22.84% -16.40% 6.66% 24.55% -0.49% -
  Horiz. % 128.48% 135.76% 110.52% 132.20% 123.95% 99.51% 100.00%
NAPS 2.3726 2.2311 2.1187 1.9602 1.8474 1.7026 1.5979 6.80%
  YoY % 6.34% 5.31% 8.09% 6.11% 8.50% 6.55% -
  Horiz. % 148.48% 139.63% 132.59% 122.67% 115.61% 106.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.3100 2.4600 2.5500 2.9200 2.2100 2.6200 1.7000 -
P/RPS 4.77 4.91 5.17 6.59 5.74 6.89 4.94 -0.58%
  YoY % -2.85% -5.03% -21.55% 14.81% -16.69% 39.47% -
  Horiz. % 96.56% 99.39% 104.66% 133.40% 116.19% 139.47% 100.00%
P/EPS 27.46 53.78 33.85 124.79 43.68 101.95 236.11 -30.11%
  YoY % -48.94% 58.88% -72.87% 185.69% -57.16% -56.82% -
  Horiz. % 11.63% 22.78% 14.34% 52.85% 18.50% 43.18% 100.00%
EY 3.64 1.86 2.95 0.80 2.29 0.98 0.42 43.27%
  YoY % 95.70% -36.95% 268.75% -65.07% 133.67% 133.33% -
  Horiz. % 866.67% 442.86% 702.38% 190.48% 545.24% 233.33% 100.00%
DY 3.46 3.46 2.75 2.91 3.62 2.48 3.82 -1.63%
  YoY % 0.00% 25.82% -5.50% -19.61% 45.97% -35.08% -
  Horiz. % 90.58% 90.58% 71.99% 76.18% 94.76% 64.92% 100.00%
P/NAPS 0.97 1.09 1.18 1.43 1.15 1.46 1.01 -0.67%
  YoY % -11.01% -7.63% -17.48% 24.35% -21.23% 44.55% -
  Horiz. % 96.04% 107.92% 116.83% 141.58% 113.86% 144.55% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/08/20 29/08/19 13/08/18 29/08/17 15/08/16 18/08/15 29/08/14 -
Price 2.5400 2.3000 2.8000 2.8700 2.1400 2.3300 1.6800 -
P/RPS 5.24 4.59 5.67 6.48 5.56 6.13 4.88 1.19%
  YoY % 14.16% -19.05% -12.50% 16.55% -9.30% 25.61% -
  Horiz. % 107.38% 94.06% 116.19% 132.79% 113.93% 125.61% 100.00%
P/EPS 30.20 50.28 37.17 122.65 42.29 90.66 233.33 -28.86%
  YoY % -39.94% 35.27% -69.69% 190.02% -53.35% -61.15% -
  Horiz. % 12.94% 21.55% 15.93% 52.57% 18.12% 38.85% 100.00%
EY 3.31 1.99 2.69 0.82 2.36 1.10 0.43 40.47%
  YoY % 66.33% -26.02% 228.05% -65.25% 114.55% 155.81% -
  Horiz. % 769.77% 462.79% 625.58% 190.70% 548.84% 255.81% 100.00%
DY 3.15 3.70 2.50 2.96 3.74 2.79 3.87 -3.37%
  YoY % -14.86% 48.00% -15.54% -20.86% 34.05% -27.91% -
  Horiz. % 81.40% 95.61% 64.60% 76.49% 96.64% 72.09% 100.00%
P/NAPS 1.06 1.02 1.29 1.41 1.11 1.29 1.00 0.97%
  YoY % 3.92% -20.93% -8.51% 27.03% -13.95% 29.00% -
  Horiz. % 106.00% 102.00% 129.00% 141.00% 111.00% 129.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS