Highlights

[YSPSAH] YoY Quarter Result on 2012-12-31 [#4]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -0.15%    YoY -     -38.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 53,665 54,861 48,784 46,476 42,236 38,941 33,200 8.33%
  YoY % -2.18% 12.46% 4.97% 10.04% 8.46% 17.29% -
  Horiz. % 161.64% 165.24% 146.94% 139.99% 127.22% 117.29% 100.00%
PBT 7,395 9,977 5,540 3,891 5,228 5,308 3,376 13.95%
  YoY % -25.88% 80.09% 42.38% -25.57% -1.51% 57.23% -
  Horiz. % 219.05% 295.53% 164.10% 115.25% 154.86% 157.23% 100.00%
Tax -801 -2,783 -1,373 -1,358 -880 -1,381 -680 2.77%
  YoY % 71.22% -102.69% -1.10% -54.32% 36.28% -103.09% -
  Horiz. % 117.79% 409.26% 201.91% 199.71% 129.41% 203.09% 100.00%
NP 6,594 7,194 4,167 2,533 4,348 3,927 2,696 16.07%
  YoY % -8.34% 72.64% 64.51% -41.74% 10.72% 45.66% -
  Horiz. % 244.58% 266.84% 154.56% 93.95% 161.28% 145.66% 100.00%
NP to SH 6,362 7,018 4,072 2,600 4,255 3,788 2,670 15.56%
  YoY % -9.35% 72.35% 56.62% -38.90% 12.33% 41.87% -
  Horiz. % 238.28% 262.85% 152.51% 97.38% 159.36% 141.87% 100.00%
Tax Rate 10.83 % 27.89 % 24.78 % 34.90 % 16.83 % 26.02 % 20.14 % -9.82%
  YoY % -61.17% 12.55% -29.00% 107.37% -35.32% 29.20% -
  Horiz. % 53.77% 138.48% 123.04% 173.29% 83.57% 129.20% 100.00%
Total Cost 47,071 47,667 44,617 43,943 37,888 35,014 30,504 7.49%
  YoY % -1.25% 6.84% 1.53% 15.98% 8.21% 14.78% -
  Horiz. % 154.31% 156.26% 146.27% 144.06% 124.21% 114.78% 100.00%
Net Worth 258,246 235,708 226,222 218,666 212,749 98,553 96,714 17.78%
  YoY % 9.56% 4.19% 3.46% 2.78% 115.87% 1.90% -
  Horiz. % 267.02% 243.72% 233.91% 226.09% 219.98% 101.90% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - 5,913 5,802 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 1.90% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 101.90% 100.00%
Div Payout % - % - % - % - % - % 156.10 % 217.34 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -28.18% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 71.82% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 258,246 235,708 226,222 218,666 212,749 98,553 96,714 17.78%
  YoY % 9.56% 4.19% 3.46% 2.78% 115.87% 1.90% -
  Horiz. % 267.02% 243.72% 233.91% 226.09% 219.98% 101.90% 100.00%
NOSH 134,503 133,168 133,071 133,333 132,968 98,553 96,714 5.65%
  YoY % 1.00% 0.07% -0.20% 0.27% 34.92% 1.90% -
  Horiz. % 139.07% 137.69% 137.59% 137.86% 137.49% 101.90% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 12.29 % 13.11 % 8.54 % 5.45 % 10.29 % 10.08 % 8.12 % 7.15%
  YoY % -6.25% 53.51% 56.70% -47.04% 2.08% 24.14% -
  Horiz. % 151.35% 161.45% 105.17% 67.12% 126.72% 124.14% 100.00%
ROE 2.46 % 2.98 % 1.80 % 1.19 % 2.00 % 3.84 % 2.76 % -1.90%
  YoY % -17.45% 65.56% 51.26% -40.50% -47.92% 39.13% -
  Horiz. % 89.13% 107.97% 65.22% 43.12% 72.46% 139.13% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 39.90 41.20 36.66 34.86 31.76 39.51 34.33 2.54%
  YoY % -3.16% 12.38% 5.16% 9.76% -19.62% 15.09% -
  Horiz. % 116.22% 120.01% 106.79% 101.54% 92.51% 115.09% 100.00%
EPS 4.73 5.27 3.06 1.95 3.20 3.76 3.19 6.78%
  YoY % -10.25% 72.22% 56.92% -39.06% -14.89% 17.87% -
  Horiz. % 148.28% 165.20% 95.92% 61.13% 100.31% 117.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 6.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.9200 1.7700 1.7000 1.6400 1.6000 1.0000 1.0000 11.48%
  YoY % 8.47% 4.12% 3.66% 2.50% 60.00% 0.00% -
  Horiz. % 192.00% 177.00% 170.00% 164.00% 160.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 140,764
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 38.12 38.97 34.66 33.02 30.00 27.66 23.59 8.32%
  YoY % -2.18% 12.44% 4.97% 10.07% 8.46% 17.25% -
  Horiz. % 161.59% 165.20% 146.93% 139.97% 127.17% 117.25% 100.00%
EPS 4.52 4.99 2.89 1.85 3.02 2.69 1.90 15.53%
  YoY % -9.42% 72.66% 56.22% -38.74% 12.27% 41.58% -
  Horiz. % 237.89% 262.63% 152.11% 97.37% 158.95% 141.58% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 4.20 4.12 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 1.94% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 101.94% 100.00%
NAPS 1.8346 1.6745 1.6071 1.5534 1.5114 0.7001 0.6871 17.78%
  YoY % 9.56% 4.19% 3.46% 2.78% 115.88% 1.89% -
  Horiz. % 267.01% 243.71% 233.90% 226.08% 219.97% 101.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.4800 1.3000 1.3400 1.0400 1.0000 1.0900 1.0300 -
P/RPS 6.22 3.16 3.66 2.98 3.15 2.76 3.00 12.92%
  YoY % 96.84% -13.66% 22.82% -5.40% 14.13% -8.00% -
  Horiz. % 207.33% 105.33% 122.00% 99.33% 105.00% 92.00% 100.00%
P/EPS 52.43 24.67 43.79 53.33 31.25 28.36 37.31 5.83%
  YoY % 112.53% -43.66% -17.89% 70.66% 10.19% -23.99% -
  Horiz. % 140.53% 66.12% 117.37% 142.94% 83.76% 76.01% 100.00%
EY 1.91 4.05 2.28 1.88 3.20 3.53 2.68 -5.49%
  YoY % -52.84% 77.63% 21.28% -41.25% -9.35% 31.72% -
  Horiz. % 71.27% 151.12% 85.07% 70.15% 119.40% 131.72% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.50 5.83 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -5.66% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 94.34% 100.00%
P/NAPS 1.29 0.73 0.79 0.63 0.63 1.09 1.03 3.82%
  YoY % 76.71% -7.59% 25.40% 0.00% -42.20% 5.83% -
  Horiz. % 125.24% 70.87% 76.70% 61.17% 61.17% 105.83% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 26/02/14 27/02/13 27/02/12 25/02/11 10/02/10 -
Price 2.6100 1.5000 1.3600 1.0400 1.0300 1.1000 1.0400 -
P/RPS 6.54 3.64 3.71 2.98 3.24 2.78 3.03 13.67%
  YoY % 79.67% -1.89% 24.50% -8.02% 16.55% -8.25% -
  Horiz. % 215.84% 120.13% 122.44% 98.35% 106.93% 91.75% 100.00%
P/EPS 55.18 28.46 44.44 53.33 32.19 28.62 37.67 6.57%
  YoY % 93.89% -35.96% -16.67% 65.67% 12.47% -24.02% -
  Horiz. % 146.48% 75.55% 117.97% 141.57% 85.45% 75.98% 100.00%
EY 1.81 3.51 2.25 1.88 3.11 3.49 2.65 -6.15%
  YoY % -48.43% 56.00% 19.68% -39.55% -10.89% 31.70% -
  Horiz. % 68.30% 132.45% 84.91% 70.94% 117.36% 131.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.45 5.77 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -5.55% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 94.45% 100.00%
P/NAPS 1.36 0.85 0.80 0.63 0.64 1.10 1.04 4.57%
  YoY % 60.00% 6.25% 26.98% -1.56% -41.82% 5.77% -
  Horiz. % 130.77% 81.73% 76.92% 60.58% 61.54% 105.77% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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