Highlights

[YSPSAH] YoY Quarter Result on 2015-09-30 [#3]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 24-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     187.49%    YoY -     222.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 73,275 66,093 59,194 59,319 49,821 46,638 45,551 8.24%
  YoY % 10.87% 11.65% -0.21% 19.06% 6.82% 2.39% -
  Horiz. % 160.86% 145.10% 129.95% 130.23% 109.37% 102.39% 100.00%
PBT 9,177 5,384 6,060 13,493 5,003 5,363 4,696 11.81%
  YoY % 70.45% -11.16% -55.09% 169.70% -6.71% 14.20% -
  Horiz. % 195.42% 114.65% 129.05% 287.33% 106.54% 114.20% 100.00%
Tax -2,755 -2,085 -2,017 -3,585 -1,836 -1,036 -2,045 5.09%
  YoY % -32.13% -3.37% 43.74% -95.26% -77.22% 49.34% -
  Horiz. % 134.72% 101.96% 98.63% 175.31% 89.78% 50.66% 100.00%
NP 6,422 3,299 4,043 9,908 3,167 4,327 2,651 15.88%
  YoY % 94.67% -18.40% -59.19% 212.85% -26.81% 63.22% -
  Horiz. % 242.25% 124.44% 152.51% 373.75% 119.46% 163.22% 100.00%
NP to SH 6,424 3,329 3,940 9,838 3,055 4,167 2,604 16.23%
  YoY % 92.97% -15.51% -59.95% 222.03% -26.69% 60.02% -
  Horiz. % 246.70% 127.84% 151.31% 377.80% 117.32% 160.02% 100.00%
Tax Rate 30.02 % 38.73 % 33.28 % 26.57 % 36.70 % 19.32 % 43.55 % -6.01%
  YoY % -22.49% 16.38% 25.25% -27.60% 89.96% -55.64% -
  Horiz. % 68.93% 88.93% 76.42% 61.01% 84.27% 44.36% 100.00%
Total Cost 66,853 62,794 55,151 49,411 46,654 42,311 42,900 7.67%
  YoY % 6.46% 13.86% 11.62% 5.91% 10.26% -1.37% -
  Horiz. % 155.83% 146.37% 128.56% 115.18% 108.75% 98.63% 100.00%
Net Worth 306,437 282,419 264,907 252,669 227,132 222,328 215,228 6.06%
  YoY % 8.50% 6.61% 4.84% 11.24% 2.16% 3.30% -
  Horiz. % 142.38% 131.22% 123.08% 117.40% 105.53% 103.30% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 306,437 282,419 264,907 252,669 227,132 222,328 215,228 6.06%
  YoY % 8.50% 6.61% 4.84% 11.24% 2.16% 3.30% -
  Horiz. % 142.38% 131.22% 123.08% 117.40% 105.53% 103.30% 100.00%
NOSH 138,035 136,434 134,470 134,398 132,826 133,130 132,857 0.64%
  YoY % 1.17% 1.46% 0.05% 1.18% -0.23% 0.21% -
  Horiz. % 103.90% 102.69% 101.21% 101.16% 99.98% 100.21% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 8.76 % 4.99 % 6.83 % 16.70 % 6.36 % 9.28 % 5.82 % 7.05%
  YoY % 75.55% -26.94% -59.10% 162.58% -31.47% 59.45% -
  Horiz. % 150.52% 85.74% 117.35% 286.94% 109.28% 159.45% 100.00%
ROE 2.10 % 1.18 % 1.49 % 3.89 % 1.35 % 1.87 % 1.21 % 9.62%
  YoY % 77.97% -20.81% -61.70% 188.15% -27.81% 54.55% -
  Horiz. % 173.55% 97.52% 123.14% 321.49% 111.57% 154.55% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 53.08 48.44 44.02 44.14 37.51 35.03 34.29 7.55%
  YoY % 9.58% 10.04% -0.27% 17.68% 7.08% 2.16% -
  Horiz. % 154.80% 141.27% 128.38% 128.73% 109.39% 102.16% 100.00%
EPS 4.65 2.44 2.93 7.32 2.30 3.13 1.96 15.48%
  YoY % 90.57% -16.72% -59.97% 218.26% -26.52% 59.69% -
  Horiz. % 237.24% 124.49% 149.49% 373.47% 117.35% 159.69% 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 2.2200 2.0700 1.9700 1.8800 1.7100 1.6700 1.6200 5.39%
  YoY % 7.25% 5.08% 4.79% 9.94% 2.40% 3.09% -
  Horiz. % 137.04% 127.78% 121.60% 116.05% 105.56% 103.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,583
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 52.50 47.35 42.41 42.50 35.69 33.41 32.63 8.25%
  YoY % 10.88% 11.65% -0.21% 19.08% 6.82% 2.39% -
  Horiz. % 160.89% 145.11% 129.97% 130.25% 109.38% 102.39% 100.00%
EPS 4.60 2.38 2.82 7.05 2.19 2.99 1.87 16.18%
  YoY % 93.28% -15.60% -60.00% 221.92% -26.76% 59.89% -
  Horiz. % 245.99% 127.27% 150.80% 377.01% 117.11% 159.89% 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 2.1954 2.0233 1.8978 1.8102 1.6272 1.5928 1.5419 6.06%
  YoY % 8.51% 6.61% 4.84% 11.25% 2.16% 3.30% -
  Horiz. % 142.38% 131.22% 123.08% 117.40% 105.53% 103.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 3.2500 2.9900 2.2400 2.3200 1.5500 1.2600 1.0600 -
P/RPS 6.12 6.17 5.09 5.26 4.13 3.60 3.09 12.06%
  YoY % -0.81% 21.22% -3.23% 27.36% 14.72% 16.50% -
  Horiz. % 198.06% 199.68% 164.72% 170.23% 133.66% 116.50% 100.00%
P/EPS 69.83 122.54 76.45 31.69 67.39 40.26 54.08 4.35%
  YoY % -43.01% 60.29% 141.24% -52.98% 67.39% -25.55% -
  Horiz. % 129.12% 226.59% 141.36% 58.60% 124.61% 74.45% 100.00%
EY 1.43 0.82 1.31 3.16 1.48 2.48 1.85 -4.20%
  YoY % 74.39% -37.40% -58.54% 113.51% -40.32% 34.05% -
  Horiz. % 77.30% 44.32% 70.81% 170.81% 80.00% 134.05% 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 1.46 1.44 1.14 1.23 0.91 0.75 0.65 14.43%
  YoY % 1.39% 26.32% -7.32% 35.16% 21.33% 15.38% -
  Horiz. % 224.62% 221.54% 175.38% 189.23% 140.00% 115.38% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 21/11/18 16/11/17 15/11/16 24/11/15 27/11/14 12/11/13 14/11/12 -
Price 3.0100 2.8600 2.1000 2.4800 1.4200 1.3000 1.0800 -
P/RPS 5.67 5.90 4.77 5.62 3.79 3.71 3.15 10.29%
  YoY % -3.90% 23.69% -15.12% 48.28% 2.16% 17.78% -
  Horiz. % 180.00% 187.30% 151.43% 178.41% 120.32% 117.78% 100.00%
P/EPS 64.68 117.21 71.67 33.88 61.74 41.53 55.10 2.71%
  YoY % -44.82% 63.54% 111.54% -45.12% 48.66% -24.63% -
  Horiz. % 117.39% 212.72% 130.07% 61.49% 112.05% 75.37% 100.00%
EY 1.55 0.85 1.40 2.95 1.62 2.41 1.81 -2.55%
  YoY % 82.35% -39.29% -52.54% 82.10% -32.78% 33.15% -
  Horiz. % 85.64% 46.96% 77.35% 162.98% 89.50% 133.15% 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 1.36 1.38 1.07 1.32 0.83 0.78 0.67 12.52%
  YoY % -1.45% 28.97% -18.94% 59.04% 6.41% 16.42% -
  Horiz. % 202.99% 205.97% 159.70% 197.01% 123.88% 116.42% 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.
 


 

1977 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8050.00 
 KOTRA 2.030.00 
 UCREST 0.1250.00 
 EITA 1.490.00 
 PUC 0.0450.00 
 WILLOW 0.560.00 
 IRIS 0.130.00 
 HSI-C9L 0.000.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers