Highlights

[YSPSAH] YoY Quarter Result on 2012-09-30 [#3]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 14-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -42.67%    YoY -     -47.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 59,319 49,821 46,638 45,551 39,573 36,139 34,747 9.32%
  YoY % 19.06% 6.82% 2.39% 15.11% 9.50% 4.01% -
  Horiz. % 170.72% 143.38% 134.22% 131.09% 113.89% 104.01% 100.00%
PBT 13,493 5,003 5,363 4,696 5,925 4,026 4,589 19.68%
  YoY % 169.70% -6.71% 14.20% -20.74% 47.17% -12.27% -
  Horiz. % 294.03% 109.02% 116.87% 102.33% 129.11% 87.73% 100.00%
Tax -3,585 -1,836 -1,036 -2,045 -914 -1,076 -1,132 21.17%
  YoY % -95.26% -77.22% 49.34% -123.74% 15.06% 4.95% -
  Horiz. % 316.70% 162.19% 91.52% 180.65% 80.74% 95.05% 100.00%
NP 9,908 3,167 4,327 2,651 5,011 2,950 3,457 19.17%
  YoY % 212.85% -26.81% 63.22% -47.10% 69.86% -14.67% -
  Horiz. % 286.61% 91.61% 125.17% 76.68% 144.95% 85.33% 100.00%
NP to SH 9,838 3,055 4,167 2,604 4,972 2,908 3,385 19.45%
  YoY % 222.03% -26.69% 60.02% -47.63% 70.98% -14.09% -
  Horiz. % 290.64% 90.25% 123.10% 76.93% 146.88% 85.91% 100.00%
Tax Rate 26.57 % 36.70 % 19.32 % 43.55 % 15.43 % 26.73 % 24.67 % 1.24%
  YoY % -27.60% 89.96% -55.64% 182.24% -42.27% 8.35% -
  Horiz. % 107.70% 148.76% 78.31% 176.53% 62.55% 108.35% 100.00%
Total Cost 49,411 46,654 42,311 42,900 34,562 33,189 31,290 7.91%
  YoY % 5.91% 10.26% -1.37% 24.12% 4.14% 6.07% -
  Horiz. % 157.91% 149.10% 135.22% 137.10% 110.46% 106.07% 100.00%
Net Worth 252,669 227,132 222,328 215,228 188,097 154,764 150,336 9.03%
  YoY % 11.24% 2.16% 3.30% 14.42% 21.54% 2.95% -
  Horiz. % 168.07% 151.08% 147.89% 143.16% 125.12% 102.95% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 252,669 227,132 222,328 215,228 188,097 154,764 150,336 9.03%
  YoY % 11.24% 2.16% 3.30% 14.42% 21.54% 2.95% -
  Horiz. % 168.07% 151.08% 147.89% 143.16% 125.12% 102.95% 100.00%
NOSH 134,398 132,826 133,130 132,857 119,807 98,576 96,991 5.58%
  YoY % 1.18% -0.23% 0.21% 10.89% 21.54% 1.63% -
  Horiz. % 138.57% 136.95% 137.26% 136.98% 123.52% 101.63% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 16.70 % 6.36 % 9.28 % 5.82 % 12.66 % 8.16 % 9.95 % 9.01%
  YoY % 162.58% -31.47% 59.45% -54.03% 55.15% -17.99% -
  Horiz. % 167.84% 63.92% 93.27% 58.49% 127.24% 82.01% 100.00%
ROE 3.89 % 1.35 % 1.87 % 1.21 % 2.64 % 1.88 % 2.25 % 9.55%
  YoY % 188.15% -27.81% 54.55% -54.17% 40.43% -16.44% -
  Horiz. % 172.89% 60.00% 83.11% 53.78% 117.33% 83.56% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 44.14 37.51 35.03 34.29 33.03 36.66 35.82 3.54%
  YoY % 17.68% 7.08% 2.16% 3.81% -9.90% 2.35% -
  Horiz. % 123.23% 104.72% 97.79% 95.73% 92.21% 102.35% 100.00%
EPS 7.32 2.30 3.13 1.96 4.15 2.95 3.49 13.13%
  YoY % 218.26% -26.52% 59.69% -52.77% 40.68% -15.47% -
  Horiz. % 209.74% 65.90% 89.68% 56.16% 118.91% 84.53% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8800 1.7100 1.6700 1.6200 1.5700 1.5700 1.5500 3.27%
  YoY % 9.94% 2.40% 3.09% 3.18% 0.00% 1.29% -
  Horiz. % 121.29% 110.32% 107.74% 104.52% 101.29% 101.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,583
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 42.50 35.69 33.41 32.63 28.35 25.89 24.89 9.32%
  YoY % 19.08% 6.82% 2.39% 15.10% 9.50% 4.02% -
  Horiz. % 170.75% 143.39% 134.23% 131.10% 113.90% 104.02% 100.00%
EPS 7.05 2.19 2.99 1.87 3.56 2.08 2.43 19.42%
  YoY % 221.92% -26.76% 59.89% -47.47% 71.15% -14.40% -
  Horiz. % 290.12% 90.12% 123.05% 76.95% 146.50% 85.60% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8102 1.6272 1.5928 1.5419 1.3476 1.1088 1.0770 9.04%
  YoY % 11.25% 2.16% 3.30% 14.42% 21.54% 2.95% -
  Horiz. % 168.08% 151.09% 147.89% 143.17% 125.13% 102.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.3200 1.5500 1.2600 1.0600 0.9400 1.1200 1.0400 -
P/RPS 5.26 4.13 3.60 3.09 2.85 3.06 2.90 10.43%
  YoY % 27.36% 14.72% 16.50% 8.42% -6.86% 5.52% -
  Horiz. % 181.38% 142.41% 124.14% 106.55% 98.28% 105.52% 100.00%
P/EPS 31.69 67.39 40.26 54.08 22.65 37.97 29.80 1.03%
  YoY % -52.98% 67.39% -25.55% 138.76% -40.35% 27.42% -
  Horiz. % 106.34% 226.14% 135.10% 181.48% 76.01% 127.42% 100.00%
EY 3.16 1.48 2.48 1.85 4.41 2.63 3.36 -1.02%
  YoY % 113.51% -40.32% 34.05% -58.05% 67.68% -21.73% -
  Horiz. % 94.05% 44.05% 73.81% 55.06% 131.25% 78.27% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.23 0.91 0.75 0.65 0.60 0.71 0.67 10.65%
  YoY % 35.16% 21.33% 15.38% 8.33% -15.49% 5.97% -
  Horiz. % 183.58% 135.82% 111.94% 97.01% 89.55% 105.97% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 27/11/14 12/11/13 14/11/12 30/11/11 22/11/10 16/11/09 -
Price 2.4800 1.4200 1.3000 1.0800 0.9500 1.1400 1.0600 -
P/RPS 5.62 3.79 3.71 3.15 2.88 3.11 2.96 11.27%
  YoY % 48.28% 2.16% 17.78% 9.37% -7.40% 5.07% -
  Horiz. % 189.86% 128.04% 125.34% 106.42% 97.30% 105.07% 100.00%
P/EPS 33.88 61.74 41.53 55.10 22.89 38.64 30.37 1.84%
  YoY % -45.12% 48.66% -24.63% 140.72% -40.76% 27.23% -
  Horiz. % 111.56% 203.29% 136.75% 181.43% 75.37% 127.23% 100.00%
EY 2.95 1.62 2.41 1.81 4.37 2.59 3.29 -1.80%
  YoY % 82.10% -32.78% 33.15% -58.58% 68.73% -21.28% -
  Horiz. % 89.67% 49.24% 73.25% 55.02% 132.83% 78.72% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.32 0.83 0.78 0.67 0.61 0.73 0.68 11.68%
  YoY % 59.04% 6.41% 16.42% 9.84% -16.44% 7.35% -
  Horiz. % 194.12% 122.06% 114.71% 98.53% 89.71% 107.35% 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.
 


 

1985 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 1.950.00 
 UCREST 0.1250.00 
 EITA 1.490.00 
 PUC 0.050.00 
 WILLOW 0.590.00 
 IRIS 0.1350.00 
 HOOVER 0.430.00 
 BTECH 0.210.00 
 3A 0.730.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers