Highlights

[YSPSAH] YoY Quarter Result on 2013-09-30 [#3]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 12-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     18.58%    YoY -     60.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 59,194 59,319 49,821 46,638 45,551 39,573 36,139 8.56%
  YoY % -0.21% 19.06% 6.82% 2.39% 15.11% 9.50% -
  Horiz. % 163.80% 164.14% 137.86% 129.05% 126.04% 109.50% 100.00%
PBT 6,060 13,493 5,003 5,363 4,696 5,925 4,026 7.05%
  YoY % -55.09% 169.70% -6.71% 14.20% -20.74% 47.17% -
  Horiz. % 150.52% 335.15% 124.27% 133.21% 116.64% 147.17% 100.00%
Tax -2,017 -3,585 -1,836 -1,036 -2,045 -914 -1,076 11.03%
  YoY % 43.74% -95.26% -77.22% 49.34% -123.74% 15.06% -
  Horiz. % 187.45% 333.18% 170.63% 96.28% 190.06% 84.94% 100.00%
NP 4,043 9,908 3,167 4,327 2,651 5,011 2,950 5.39%
  YoY % -59.19% 212.85% -26.81% 63.22% -47.10% 69.86% -
  Horiz. % 137.05% 335.86% 107.36% 146.68% 89.86% 169.86% 100.00%
NP to SH 3,940 9,838 3,055 4,167 2,604 4,972 2,908 5.19%
  YoY % -59.95% 222.03% -26.69% 60.02% -47.63% 70.98% -
  Horiz. % 135.49% 338.31% 105.06% 143.29% 89.55% 170.98% 100.00%
Tax Rate 33.28 % 26.57 % 36.70 % 19.32 % 43.55 % 15.43 % 26.73 % 3.72%
  YoY % 25.25% -27.60% 89.96% -55.64% 182.24% -42.27% -
  Horiz. % 124.50% 99.40% 137.30% 72.28% 162.93% 57.73% 100.00%
Total Cost 55,151 49,411 46,654 42,311 42,900 34,562 33,189 8.82%
  YoY % 11.62% 5.91% 10.26% -1.37% 24.12% 4.14% -
  Horiz. % 166.17% 148.88% 140.57% 127.49% 129.26% 104.14% 100.00%
Net Worth 264,907 252,669 227,132 222,328 215,228 188,097 154,764 9.36%
  YoY % 4.84% 11.24% 2.16% 3.30% 14.42% 21.54% -
  Horiz. % 171.17% 163.26% 146.76% 143.66% 139.07% 121.54% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 264,907 252,669 227,132 222,328 215,228 188,097 154,764 9.36%
  YoY % 4.84% 11.24% 2.16% 3.30% 14.42% 21.54% -
  Horiz. % 171.17% 163.26% 146.76% 143.66% 139.07% 121.54% 100.00%
NOSH 134,470 134,398 132,826 133,130 132,857 119,807 98,576 5.31%
  YoY % 0.05% 1.18% -0.23% 0.21% 10.89% 21.54% -
  Horiz. % 136.41% 136.34% 134.74% 135.05% 134.78% 121.54% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.83 % 16.70 % 6.36 % 9.28 % 5.82 % 12.66 % 8.16 % -2.92%
  YoY % -59.10% 162.58% -31.47% 59.45% -54.03% 55.15% -
  Horiz. % 83.70% 204.66% 77.94% 113.73% 71.32% 155.15% 100.00%
ROE 1.49 % 3.89 % 1.35 % 1.87 % 1.21 % 2.64 % 1.88 % -3.80%
  YoY % -61.70% 188.15% -27.81% 54.55% -54.17% 40.43% -
  Horiz. % 79.26% 206.91% 71.81% 99.47% 64.36% 140.43% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 44.02 44.14 37.51 35.03 34.29 33.03 36.66 3.09%
  YoY % -0.27% 17.68% 7.08% 2.16% 3.81% -9.90% -
  Horiz. % 120.08% 120.40% 102.32% 95.55% 93.54% 90.10% 100.00%
EPS 2.93 7.32 2.30 3.13 1.96 4.15 2.95 -0.11%
  YoY % -59.97% 218.26% -26.52% 59.69% -52.77% 40.68% -
  Horiz. % 99.32% 248.14% 77.97% 106.10% 66.44% 140.68% 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 1.9700 1.8800 1.7100 1.6700 1.6200 1.5700 1.5700 3.85%
  YoY % 4.79% 9.94% 2.40% 3.09% 3.18% 0.00% -
  Horiz. % 125.48% 119.75% 108.92% 106.37% 103.18% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,583
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 42.41 42.50 35.69 33.41 32.63 28.35 25.89 8.57%
  YoY % -0.21% 19.08% 6.82% 2.39% 15.10% 9.50% -
  Horiz. % 163.81% 164.16% 137.85% 129.05% 126.03% 109.50% 100.00%
EPS 2.82 7.05 2.19 2.99 1.87 3.56 2.08 5.20%
  YoY % -60.00% 221.92% -26.76% 59.89% -47.47% 71.15% -
  Horiz. % 135.58% 338.94% 105.29% 143.75% 89.90% 171.15% 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 1.8978 1.8102 1.6272 1.5928 1.5419 1.3476 1.1088 9.36%
  YoY % 4.84% 11.25% 2.16% 3.30% 14.42% 21.54% -
  Horiz. % 171.16% 163.26% 146.75% 143.65% 139.06% 121.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.2400 2.3200 1.5500 1.2600 1.0600 0.9400 1.1200 -
P/RPS 5.09 5.26 4.13 3.60 3.09 2.85 3.06 8.84%
  YoY % -3.23% 27.36% 14.72% 16.50% 8.42% -6.86% -
  Horiz. % 166.34% 171.90% 134.97% 117.65% 100.98% 93.14% 100.00%
P/EPS 76.45 31.69 67.39 40.26 54.08 22.65 37.97 12.36%
  YoY % 141.24% -52.98% 67.39% -25.55% 138.76% -40.35% -
  Horiz. % 201.34% 83.46% 177.48% 106.03% 142.43% 59.65% 100.00%
EY 1.31 3.16 1.48 2.48 1.85 4.41 2.63 -10.96%
  YoY % -58.54% 113.51% -40.32% 34.05% -58.05% 67.68% -
  Horiz. % 49.81% 120.15% 56.27% 94.30% 70.34% 167.68% 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 1.14 1.23 0.91 0.75 0.65 0.60 0.71 8.20%
  YoY % -7.32% 35.16% 21.33% 15.38% 8.33% -15.49% -
  Horiz. % 160.56% 173.24% 128.17% 105.63% 91.55% 84.51% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 15/11/16 24/11/15 27/11/14 12/11/13 14/11/12 30/11/11 22/11/10 -
Price 2.1000 2.4800 1.4200 1.3000 1.0800 0.9500 1.1400 -
P/RPS 4.77 5.62 3.79 3.71 3.15 2.88 3.11 7.38%
  YoY % -15.12% 48.28% 2.16% 17.78% 9.37% -7.40% -
  Horiz. % 153.38% 180.71% 121.86% 119.29% 101.29% 92.60% 100.00%
P/EPS 71.67 33.88 61.74 41.53 55.10 22.89 38.64 10.83%
  YoY % 111.54% -45.12% 48.66% -24.63% 140.72% -40.76% -
  Horiz. % 185.48% 87.68% 159.78% 107.48% 142.60% 59.24% 100.00%
EY 1.40 2.95 1.62 2.41 1.81 4.37 2.59 -9.74%
  YoY % -52.54% 82.10% -32.78% 33.15% -58.58% 68.73% -
  Horiz. % 54.05% 113.90% 62.55% 93.05% 69.88% 168.73% 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 1.07 1.32 0.83 0.78 0.67 0.61 0.73 6.57%
  YoY % -18.94% 59.04% 6.41% 16.42% 9.84% -16.44% -
  Horiz. % 146.58% 180.82% 113.70% 106.85% 91.78% 83.56% 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.
 


 

276  227  539  1233 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.090.00 
 XDL 0.165+0.005 
 SUPERMX 1.55+0.10 
 HSI-H8K 0.155-0.035 
 MYEG 1.16+0.05 
 THHEAVY 0.1350.00 
 HSI-C7K 0.365+0.055 
 PERDANA 0.53+0.02 
 ICON 0.30+0.18 

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. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
6. Rais Yatim: New China visa rules for Malaysians will open floodgates to ‘hundreds of thousands’ save malaysia!!!
7. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
8. Gamuda - Double Happiness On The Way Kenanga Research & Investment
Partners & Brokers