Highlights

[YSPSAH] YoY Quarter Result on 2013-12-31 [#4]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -2.28%    YoY -     56.62%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 59,719 53,665 54,861 48,784 46,476 42,236 38,941 7.38%
  YoY % 11.28% -2.18% 12.46% 4.97% 10.04% 8.46% -
  Horiz. % 153.36% 137.81% 140.88% 125.28% 119.35% 108.46% 100.00%
PBT 13,991 7,395 9,977 5,540 3,891 5,228 5,308 17.51%
  YoY % 89.20% -25.88% 80.09% 42.38% -25.57% -1.51% -
  Horiz. % 263.58% 139.32% 187.96% 104.37% 73.30% 98.49% 100.00%
Tax -2,095 -801 -2,783 -1,373 -1,358 -880 -1,381 7.19%
  YoY % -161.55% 71.22% -102.69% -1.10% -54.32% 36.28% -
  Horiz. % 151.70% 58.00% 201.52% 99.42% 98.33% 63.72% 100.00%
NP 11,896 6,594 7,194 4,167 2,533 4,348 3,927 20.27%
  YoY % 80.41% -8.34% 72.64% 64.51% -41.74% 10.72% -
  Horiz. % 302.93% 167.91% 183.19% 106.11% 64.50% 110.72% 100.00%
NP to SH 11,950 6,362 7,018 4,072 2,600 4,255 3,788 21.08%
  YoY % 87.83% -9.35% 72.35% 56.62% -38.90% 12.33% -
  Horiz. % 315.47% 167.95% 185.27% 107.50% 68.64% 112.33% 100.00%
Tax Rate 14.97 % 10.83 % 27.89 % 24.78 % 34.90 % 16.83 % 26.02 % -8.79%
  YoY % 38.23% -61.17% 12.55% -29.00% 107.37% -35.32% -
  Horiz. % 57.53% 41.62% 107.19% 95.23% 134.13% 64.68% 100.00%
Total Cost 47,823 47,071 47,667 44,617 43,943 37,888 35,014 5.33%
  YoY % 1.60% -1.25% 6.84% 1.53% 15.98% 8.21% -
  Horiz. % 136.58% 134.43% 136.14% 127.43% 125.50% 108.21% 100.00%
Net Worth 274,836 258,246 235,708 226,222 218,666 212,749 98,553 18.62%
  YoY % 6.42% 9.56% 4.19% 3.46% 2.78% 115.87% -
  Horiz. % 278.87% 262.04% 239.17% 229.54% 221.88% 215.87% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - 5,913 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 156.10 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 274,836 258,246 235,708 226,222 218,666 212,749 98,553 18.62%
  YoY % 6.42% 9.56% 4.19% 3.46% 2.78% 115.87% -
  Horiz. % 278.87% 262.04% 239.17% 229.54% 221.88% 215.87% 100.00%
NOSH 134,723 134,503 133,168 133,071 133,333 132,968 98,553 5.34%
  YoY % 0.16% 1.00% 0.07% -0.20% 0.27% 34.92% -
  Horiz. % 136.70% 136.48% 135.12% 135.02% 135.29% 134.92% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 19.92 % 12.29 % 13.11 % 8.54 % 5.45 % 10.29 % 10.08 % 12.01%
  YoY % 62.08% -6.25% 53.51% 56.70% -47.04% 2.08% -
  Horiz. % 197.62% 121.92% 130.06% 84.72% 54.07% 102.08% 100.00%
ROE 4.35 % 2.46 % 2.98 % 1.80 % 1.19 % 2.00 % 3.84 % 2.10%
  YoY % 76.83% -17.45% 65.56% 51.26% -40.50% -47.92% -
  Horiz. % 113.28% 64.06% 77.60% 46.88% 30.99% 52.08% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 44.33 39.90 41.20 36.66 34.86 31.76 39.51 1.94%
  YoY % 11.10% -3.16% 12.38% 5.16% 9.76% -19.62% -
  Horiz. % 112.20% 100.99% 104.28% 92.79% 88.23% 80.38% 100.00%
EPS 8.87 4.73 5.27 3.06 1.95 3.20 3.76 15.36%
  YoY % 87.53% -10.25% 72.22% 56.92% -39.06% -14.89% -
  Horiz. % 235.90% 125.80% 140.16% 81.38% 51.86% 85.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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% 0.00% 100.00%
NAPS 2.0400 1.9200 1.7700 1.7000 1.6400 1.6000 1.0000 12.61%
  YoY % 6.25% 8.47% 4.12% 3.66% 2.50% 60.00% -
  Horiz. % 204.00% 192.00% 177.00% 170.00% 164.00% 160.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,586
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 42.78 38.45 39.30 34.95 33.30 30.26 27.90 7.38%
  YoY % 11.26% -2.16% 12.45% 4.95% 10.05% 8.46% -
  Horiz. % 153.33% 137.81% 140.86% 125.27% 119.35% 108.46% 100.00%
EPS 8.56 4.56 5.03 2.92 1.86 3.05 2.71 21.11%
  YoY % 87.72% -9.34% 72.26% 56.99% -39.02% 12.55% -
  Horiz. % 315.87% 168.27% 185.61% 107.75% 68.63% 112.55% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.24 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.9689 1.8501 1.6886 1.6207 1.5665 1.5241 0.7060 18.62%
  YoY % 6.42% 9.56% 4.19% 3.46% 2.78% 115.88% -
  Horiz. % 278.88% 262.05% 239.18% 229.56% 221.88% 215.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.9100 2.4800 1.3000 1.3400 1.0400 1.0000 1.0900 -
P/RPS 4.31 6.22 3.16 3.66 2.98 3.15 2.76 7.70%
  YoY % -30.71% 96.84% -13.66% 22.82% -5.40% 14.13% -
  Horiz. % 156.16% 225.36% 114.49% 132.61% 107.97% 114.13% 100.00%
P/EPS 21.53 52.43 24.67 43.79 53.33 31.25 28.36 -4.48%
  YoY % -58.94% 112.53% -43.66% -17.89% 70.66% 10.19% -
  Horiz. % 75.92% 184.87% 86.99% 154.41% 188.05% 110.19% 100.00%
EY 4.64 1.91 4.05 2.28 1.88 3.20 3.53 4.66%
  YoY % 142.93% -52.84% 77.63% 21.28% -41.25% -9.35% -
  Horiz. % 131.44% 54.11% 114.73% 64.59% 53.26% 90.65% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.94 1.29 0.73 0.79 0.63 0.63 1.09 -2.44%
  YoY % -27.13% 76.71% -7.59% 25.40% 0.00% -42.20% -
  Horiz. % 86.24% 118.35% 66.97% 72.48% 57.80% 57.80% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 26/02/16 27/02/15 26/02/14 27/02/13 27/02/12 25/02/11 -
Price 2.0900 2.6100 1.5000 1.3600 1.0400 1.0300 1.1000 -
P/RPS 4.71 6.54 3.64 3.71 2.98 3.24 2.78 9.18%
  YoY % -27.98% 79.67% -1.89% 24.50% -8.02% 16.55% -
  Horiz. % 169.42% 235.25% 130.94% 133.45% 107.19% 116.55% 100.00%
P/EPS 23.56 55.18 28.46 44.44 53.33 32.19 28.62 -3.19%
  YoY % -57.30% 93.89% -35.96% -16.67% 65.67% 12.47% -
  Horiz. % 82.32% 192.80% 99.44% 155.28% 186.34% 112.47% 100.00%
EY 4.24 1.81 3.51 2.25 1.88 3.11 3.49 3.29%
  YoY % 134.25% -48.43% 56.00% 19.68% -39.55% -10.89% -
  Horiz. % 121.49% 51.86% 100.57% 64.47% 53.87% 89.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.45 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.02 1.36 0.85 0.80 0.63 0.64 1.10 -1.25%
  YoY % -25.00% 60.00% 6.25% 26.98% -1.56% -41.82% -
  Horiz. % 92.73% 123.64% 77.27% 72.73% 57.27% 58.18% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
4. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
5. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
6. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
7. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
8. Anwar to meet Agong tomorrow, but aide says scheduled ‘long time ago’ save malaysia!!!
Partners & Brokers