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 - 140,764
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 42.05 42.14 35.39 33.13 32.36 28.11 25.67 8.57%
  YoY % -0.21% 19.07% 6.82% 2.38% 15.12% 9.51% -
  Horiz. % 163.81% 164.16% 137.87% 129.06% 126.06% 109.51% 100.00%
EPS 2.80 6.99 2.17 2.96 1.85 3.53 2.07 5.16%
  YoY % -59.94% 222.12% -26.69% 60.00% -47.59% 70.53% -
  Horiz. % 135.27% 337.68% 104.83% 143.00% 89.37% 170.53% 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 1.8819 1.7950 1.6136 1.5794 1.5290 1.3363 1.0995 9.36%
  YoY % 4.84% 11.24% 2.17% 3.30% 14.42% 21.54% -
  Horiz. % 171.16% 163.26% 146.76% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS