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 - 139,583
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 38.45 39.30 34.95 33.30 30.26 27.90 23.78 8.33%
  YoY % -2.16% 12.45% 4.95% 10.05% 8.46% 17.33% -
  Horiz. % 161.69% 165.26% 146.97% 140.03% 127.25% 117.33% 100.00%
EPS 4.56 5.03 2.92 1.86 3.05 2.71 1.91 15.60%
  YoY % -9.34% 72.26% 56.99% -39.02% 12.55% 41.88% -
  Horiz. % 238.74% 263.35% 152.88% 97.38% 159.69% 141.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 4.24 4.16 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 1.92% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 101.92% 100.00%
NAPS 1.8501 1.6887 1.6207 1.5666 1.5242 0.7061 0.6929 17.78%
  YoY % 9.56% 4.20% 3.45% 2.78% 115.86% 1.91% -
  Horiz. % 267.01% 243.71% 233.90% 226.09% 219.97% 101.91% 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.
 


 

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