Highlights

[YSPSAH] YoY Quarter Result on 2014-12-31 [#4]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     129.72%    YoY -     72.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 68,017 59,719 53,665 54,861 48,784 46,476 42,236 8.26%
  YoY % 13.90% 11.28% -2.18% 12.46% 4.97% 10.04% -
  Horiz. % 161.04% 141.39% 127.06% 129.89% 115.50% 110.04% 100.00%
PBT 8,067 13,991 7,395 9,977 5,540 3,891 5,228 7.49%
  YoY % -42.34% 89.20% -25.88% 80.09% 42.38% -25.57% -
  Horiz. % 154.30% 267.62% 141.45% 190.84% 105.97% 74.43% 100.00%
Tax -2,982 -2,095 -801 -2,783 -1,373 -1,358 -880 22.53%
  YoY % -42.34% -161.55% 71.22% -102.69% -1.10% -54.32% -
  Horiz. % 338.86% 238.07% 91.02% 316.25% 156.02% 154.32% 100.00%
NP 5,085 11,896 6,594 7,194 4,167 2,533 4,348 2.64%
  YoY % -57.25% 80.41% -8.34% 72.64% 64.51% -41.74% -
  Horiz. % 116.95% 273.60% 151.66% 165.46% 95.84% 58.26% 100.00%
NP to SH 5,121 11,950 6,362 7,018 4,072 2,600 4,255 3.13%
  YoY % -57.15% 87.83% -9.35% 72.35% 56.62% -38.90% -
  Horiz. % 120.35% 280.85% 149.52% 164.94% 95.70% 61.10% 100.00%
Tax Rate 36.97 % 14.97 % 10.83 % 27.89 % 24.78 % 34.90 % 16.83 % 14.00%
  YoY % 146.96% 38.23% -61.17% 12.55% -29.00% 107.37% -
  Horiz. % 219.67% 88.95% 64.35% 165.72% 147.24% 207.37% 100.00%
Total Cost 62,932 47,823 47,071 47,667 44,617 43,943 37,888 8.82%
  YoY % 31.59% 1.60% -1.25% 6.84% 1.53% 15.98% -
  Horiz. % 166.10% 126.22% 124.24% 125.81% 117.76% 115.98% 100.00%
Net Worth 289,871 274,836 258,246 235,708 226,222 218,666 212,749 5.29%
  YoY % 5.47% 6.42% 9.56% 4.19% 3.46% 2.78% -
  Horiz. % 136.25% 129.18% 121.38% 110.79% 106.33% 102.78% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 289,871 274,836 258,246 235,708 226,222 218,666 212,749 5.29%
  YoY % 5.47% 6.42% 9.56% 4.19% 3.46% 2.78% -
  Horiz. % 136.25% 129.18% 121.38% 110.79% 106.33% 102.78% 100.00%
NOSH 136,732 134,723 134,503 133,168 133,071 133,333 132,968 0.47%
  YoY % 1.49% 0.16% 1.00% 0.07% -0.20% 0.27% -
  Horiz. % 102.83% 101.32% 101.15% 100.15% 100.08% 100.27% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 7.48 % 19.92 % 12.29 % 13.11 % 8.54 % 5.45 % 10.29 % -5.17%
  YoY % -62.45% 62.08% -6.25% 53.51% 56.70% -47.04% -
  Horiz. % 72.69% 193.59% 119.44% 127.41% 82.99% 52.96% 100.00%
ROE 1.77 % 4.35 % 2.46 % 2.98 % 1.80 % 1.19 % 2.00 % -2.01%
  YoY % -59.31% 76.83% -17.45% 65.56% 51.26% -40.50% -
  Horiz. % 88.50% 217.50% 123.00% 149.00% 90.00% 59.50% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 49.74 44.33 39.90 41.20 36.66 34.86 31.76 7.76%
  YoY % 12.20% 11.10% -3.16% 12.38% 5.16% 9.76% -
  Horiz. % 156.61% 139.58% 125.63% 129.72% 115.43% 109.76% 100.00%
EPS 3.75 8.87 4.73 5.27 3.06 1.95 3.20 2.68%
  YoY % -57.72% 87.53% -10.25% 72.22% 56.92% -39.06% -
  Horiz. % 117.19% 277.19% 147.81% 164.69% 95.62% 60.94% 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 2.1200 2.0400 1.9200 1.7700 1.7000 1.6400 1.6000 4.80%
  YoY % 3.92% 6.25% 8.47% 4.12% 3.66% 2.50% -
  Horiz. % 132.50% 127.50% 120.00% 110.62% 106.25% 102.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,583
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 48.73 42.78 38.45 39.30 34.95 33.30 30.26 8.26%
  YoY % 13.91% 11.26% -2.16% 12.45% 4.95% 10.05% -
  Horiz. % 161.04% 141.37% 127.07% 129.87% 115.50% 110.05% 100.00%
EPS 3.67 8.56 4.56 5.03 2.92 1.86 3.05 3.13%
  YoY % -57.13% 87.72% -9.34% 72.26% 56.99% -39.02% -
  Horiz. % 120.33% 280.66% 149.51% 164.92% 95.74% 60.98% 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 2.0767 1.9690 1.8501 1.6887 1.6207 1.5666 1.5242 5.29%
  YoY % 5.47% 6.43% 9.56% 4.20% 3.45% 2.78% -
  Horiz. % 136.25% 129.18% 121.38% 110.79% 106.33% 102.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.6900 1.9100 2.4800 1.3000 1.3400 1.0400 1.0000 -
P/RPS 5.41 4.31 6.22 3.16 3.66 2.98 3.15 9.42%
  YoY % 25.52% -30.71% 96.84% -13.66% 22.82% -5.40% -
  Horiz. % 171.75% 136.83% 197.46% 100.32% 116.19% 94.60% 100.00%
P/EPS 71.82 21.53 52.43 24.67 43.79 53.33 31.25 14.86%
  YoY % 233.58% -58.94% 112.53% -43.66% -17.89% 70.66% -
  Horiz. % 229.82% 68.90% 167.78% 78.94% 140.13% 170.66% 100.00%
EY 1.39 4.64 1.91 4.05 2.28 1.88 3.20 -12.96%
  YoY % -70.04% 142.93% -52.84% 77.63% 21.28% -41.25% -
  Horiz. % 43.44% 145.00% 59.69% 126.56% 71.25% 58.75% 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 1.27 0.94 1.29 0.73 0.79 0.63 0.63 12.38%
  YoY % 35.11% -27.13% 76.71% -7.59% 25.40% 0.00% -
  Horiz. % 201.59% 149.21% 204.76% 115.87% 125.40% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 22/02/17 26/02/16 27/02/15 26/02/14 27/02/13 27/02/12 -
Price 2.5200 2.0900 2.6100 1.5000 1.3600 1.0400 1.0300 -
P/RPS 5.07 4.71 6.54 3.64 3.71 2.98 3.24 7.74%
  YoY % 7.64% -27.98% 79.67% -1.89% 24.50% -8.02% -
  Horiz. % 156.48% 145.37% 201.85% 112.35% 114.51% 91.98% 100.00%
P/EPS 67.28 23.56 55.18 28.46 44.44 53.33 32.19 13.06%
  YoY % 185.57% -57.30% 93.89% -35.96% -16.67% 65.67% -
  Horiz. % 209.01% 73.19% 171.42% 88.41% 138.06% 165.67% 100.00%
EY 1.49 4.24 1.81 3.51 2.25 1.88 3.11 -11.53%
  YoY % -64.86% 134.25% -48.43% 56.00% 19.68% -39.55% -
  Horiz. % 47.91% 136.33% 58.20% 112.86% 72.35% 60.45% 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 1.19 1.02 1.36 0.85 0.80 0.63 0.64 10.88%
  YoY % 16.67% -25.00% 60.00% 6.25% 26.98% -1.56% -
  Horiz. % 185.94% 159.38% 212.50% 132.81% 125.00% 98.44% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers