[YSPSAH] YoY Quarter Result on 2017-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
YSPSAH 2nd Qtr 17.pdf 
