Highlights

[YSPSAH] YoY Quarter Result on 2016-09-30 [#3]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 15-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -42.21%    YoY -     -59.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 74,168 73,275 66,093 59,194 59,319 49,821 46,638 8.03%
  YoY % 1.22% 10.87% 11.65% -0.21% 19.06% 6.82% -
  Horiz. % 159.03% 157.11% 141.71% 126.92% 127.19% 106.82% 100.00%
PBT 9,837 9,177 5,384 6,060 13,493 5,003 5,363 10.63%
  YoY % 7.19% 70.45% -11.16% -55.09% 169.70% -6.71% -
  Horiz. % 183.42% 171.12% 100.39% 113.00% 251.59% 93.29% 100.00%
Tax -2,023 -2,755 -2,085 -2,017 -3,585 -1,836 -1,036 11.79%
  YoY % 26.57% -32.13% -3.37% 43.74% -95.26% -77.22% -
  Horiz. % 195.27% 265.93% 201.25% 194.69% 346.04% 177.22% 100.00%
NP 7,814 6,422 3,299 4,043 9,908 3,167 4,327 10.35%
  YoY % 21.68% 94.67% -18.40% -59.19% 212.85% -26.81% -
  Horiz. % 180.59% 148.42% 76.24% 93.44% 228.98% 73.19% 100.00%
NP to SH 8,034 6,424 3,329 3,940 9,838 3,055 4,167 11.56%
  YoY % 25.06% 92.97% -15.51% -59.95% 222.03% -26.69% -
  Horiz. % 192.80% 154.16% 79.89% 94.55% 236.09% 73.31% 100.00%
Tax Rate 20.57 % 30.02 % 38.73 % 33.28 % 26.57 % 36.70 % 19.32 % 1.05%
  YoY % -31.48% -22.49% 16.38% 25.25% -27.60% 89.96% -
  Horiz. % 106.47% 155.38% 200.47% 172.26% 137.53% 189.96% 100.00%
Total Cost 66,354 66,853 62,794 55,151 49,411 46,654 42,311 7.78%
  YoY % -0.75% 6.46% 13.86% 11.62% 5.91% 10.26% -
  Horiz. % 156.82% 158.00% 148.41% 130.35% 116.78% 110.26% 100.00%
Net Worth 326,624 306,437 282,419 264,907 252,669 227,132 222,328 6.62%
  YoY % 6.59% 8.50% 6.61% 4.84% 11.24% 2.16% -
  Horiz. % 146.91% 137.83% 127.03% 119.15% 113.65% 102.16% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 326,624 306,437 282,419 264,907 252,669 227,132 222,328 6.62%
  YoY % 6.59% 8.50% 6.61% 4.84% 11.24% 2.16% -
  Horiz. % 146.91% 137.83% 127.03% 119.15% 113.65% 102.16% 100.00%
NOSH 139,583 138,035 136,434 134,470 134,398 132,826 133,130 0.79%
  YoY % 1.12% 1.17% 1.46% 0.05% 1.18% -0.23% -
  Horiz. % 104.85% 103.68% 102.48% 101.01% 100.95% 99.77% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 10.54 % 8.76 % 4.99 % 6.83 % 16.70 % 6.36 % 9.28 % 2.14%
  YoY % 20.32% 75.55% -26.94% -59.10% 162.58% -31.47% -
  Horiz. % 113.58% 94.40% 53.77% 73.60% 179.96% 68.53% 100.00%
ROE 2.46 % 2.10 % 1.18 % 1.49 % 3.89 % 1.35 % 1.87 % 4.67%
  YoY % 17.14% 77.97% -20.81% -61.70% 188.15% -27.81% -
  Horiz. % 131.55% 112.30% 63.10% 79.68% 208.02% 72.19% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 53.14 53.08 48.44 44.02 44.14 37.51 35.03 7.19%
  YoY % 0.11% 9.58% 10.04% -0.27% 17.68% 7.08% -
  Horiz. % 151.70% 151.53% 138.28% 125.66% 126.01% 107.08% 100.00%
EPS 5.76 4.65 2.44 2.93 7.32 2.30 3.13 10.69%
  YoY % 23.87% 90.57% -16.72% -59.97% 218.26% -26.52% -
  Horiz. % 184.03% 148.56% 77.96% 93.61% 233.87% 73.48% 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 2.3400 2.2200 2.0700 1.9700 1.8800 1.7100 1.6700 5.78%
  YoY % 5.41% 7.25% 5.08% 4.79% 9.94% 2.40% -
  Horiz. % 140.12% 132.93% 123.95% 117.96% 112.57% 102.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,583
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 53.14 52.50 47.35 42.41 42.50 35.69 33.41 8.04%
  YoY % 1.22% 10.88% 11.65% -0.21% 19.08% 6.82% -
  Horiz. % 159.05% 157.14% 141.72% 126.94% 127.21% 106.82% 100.00%
EPS 5.76 4.60 2.38 2.82 7.05 2.19 2.99 11.54%
  YoY % 25.22% 93.28% -15.60% -60.00% 221.92% -26.76% -
  Horiz. % 192.64% 153.85% 79.60% 94.31% 235.79% 73.24% 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 2.3400 2.1954 2.0233 1.8978 1.8102 1.6272 1.5928 6.62%
  YoY % 6.59% 8.51% 6.61% 4.84% 11.25% 2.16% -
  Horiz. % 146.91% 137.83% 127.03% 119.15% 113.65% 102.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 2.3200 3.2500 2.9900 2.2400 2.3200 1.5500 1.2600 -
P/RPS 4.37 6.12 6.17 5.09 5.26 4.13 3.60 3.28%
  YoY % -28.59% -0.81% 21.22% -3.23% 27.36% 14.72% -
  Horiz. % 121.39% 170.00% 171.39% 141.39% 146.11% 114.72% 100.00%
P/EPS 40.31 69.83 122.54 76.45 31.69 67.39 40.26 0.02%
  YoY % -42.27% -43.01% 60.29% 141.24% -52.98% 67.39% -
  Horiz. % 100.12% 173.45% 304.37% 189.89% 78.71% 167.39% 100.00%
EY 2.48 1.43 0.82 1.31 3.16 1.48 2.48 -
  YoY % 73.43% 74.39% -37.40% -58.54% 113.51% -40.32% -
  Horiz. % 100.00% 57.66% 33.06% 52.82% 127.42% 59.68% 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 0.99 1.46 1.44 1.14 1.23 0.91 0.75 4.73%
  YoY % -32.19% 1.39% 26.32% -7.32% 35.16% 21.33% -
  Horiz. % 132.00% 194.67% 192.00% 152.00% 164.00% 121.33% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 19/11/19 21/11/18 16/11/17 15/11/16 24/11/15 27/11/14 12/11/13 -
Price 2.3300 3.0100 2.8600 2.1000 2.4800 1.4200 1.3000 -
P/RPS 4.39 5.67 5.90 4.77 5.62 3.79 3.71 2.84%
  YoY % -22.57% -3.90% 23.69% -15.12% 48.28% 2.16% -
  Horiz. % 118.33% 152.83% 159.03% 128.57% 151.48% 102.16% 100.00%
P/EPS 40.48 64.68 117.21 71.67 33.88 61.74 41.53 -0.43%
  YoY % -37.41% -44.82% 63.54% 111.54% -45.12% 48.66% -
  Horiz. % 97.47% 155.74% 282.23% 172.57% 81.58% 148.66% 100.00%
EY 2.47 1.55 0.85 1.40 2.95 1.62 2.41 0.41%
  YoY % 59.35% 82.35% -39.29% -52.54% 82.10% -32.78% -
  Horiz. % 102.49% 64.32% 35.27% 58.09% 122.41% 67.22% 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 1.00 1.36 1.38 1.07 1.32 0.83 0.78 4.23%
  YoY % -26.47% -1.45% 28.97% -18.94% 59.04% 6.41% -
  Horiz. % 128.21% 174.36% 176.92% 137.18% 169.23% 106.41% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

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. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
4. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
7. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers