Highlights

[YSPSAH] YoY Quarter Result on 2017-12-31 [#4]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     53.83%    YoY -     -57.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 77,116 76,041 68,017 59,719 53,665 54,861 48,784 7.93%
  YoY % 1.41% 11.80% 13.90% 11.28% -2.18% 12.46% -
  Horiz. % 158.08% 155.87% 139.42% 122.42% 110.01% 112.46% 100.00%
PBT 6,758 9,386 8,067 13,991 7,395 9,977 5,540 3.37%
  YoY % -28.00% 16.35% -42.34% 89.20% -25.88% 80.09% -
  Horiz. % 121.99% 169.42% 145.61% 252.55% 133.48% 180.09% 100.00%
Tax -3,133 -2,697 -2,982 -2,095 -801 -2,783 -1,373 14.73%
  YoY % -16.17% 9.56% -42.34% -161.55% 71.22% -102.69% -
  Horiz. % 228.19% 196.43% 217.19% 152.59% 58.34% 202.69% 100.00%
NP 3,625 6,689 5,085 11,896 6,594 7,194 4,167 -2.29%
  YoY % -45.81% 31.54% -57.25% 80.41% -8.34% 72.64% -
  Horiz. % 86.99% 160.52% 122.03% 285.48% 158.24% 172.64% 100.00%
NP to SH 3,787 6,843 5,121 11,950 6,362 7,018 4,072 -1.20%
  YoY % -44.66% 33.63% -57.15% 87.83% -9.35% 72.35% -
  Horiz. % 93.00% 168.05% 125.76% 293.47% 156.24% 172.35% 100.00%
Tax Rate 46.36 % 28.73 % 36.97 % 14.97 % 10.83 % 27.89 % 24.78 % 11.00%
  YoY % 61.36% -22.29% 146.96% 38.23% -61.17% 12.55% -
  Horiz. % 187.09% 115.94% 149.19% 60.41% 43.70% 112.55% 100.00%
Total Cost 73,491 69,352 62,932 47,823 47,071 47,667 44,617 8.67%
  YoY % 5.97% 10.20% 31.59% 1.60% -1.25% 6.84% -
  Horiz. % 164.72% 155.44% 141.05% 107.19% 105.50% 106.84% 100.00%
Net Worth 328,027 315,262 289,871 274,836 258,246 235,708 226,222 6.39%
  YoY % 4.05% 8.76% 5.47% 6.42% 9.56% 4.19% -
  Horiz. % 145.00% 139.36% 128.14% 121.49% 114.16% 104.19% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 328,027 315,262 289,871 274,836 258,246 235,708 226,222 6.39%
  YoY % 4.05% 8.76% 5.47% 6.42% 9.56% 4.19% -
  Horiz. % 145.00% 139.36% 128.14% 121.49% 114.16% 104.19% 100.00%
NOSH 139,586 138,273 136,732 134,723 134,503 133,168 133,071 0.80%
  YoY % 0.95% 1.13% 1.49% 0.16% 1.00% 0.07% -
  Horiz. % 104.90% 103.91% 102.75% 101.24% 101.08% 100.07% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 4.70 % 8.80 % 7.48 % 19.92 % 12.29 % 13.11 % 8.54 % -9.47%
  YoY % -46.59% 17.65% -62.45% 62.08% -6.25% 53.51% -
  Horiz. % 55.04% 103.04% 87.59% 233.26% 143.91% 153.51% 100.00%
ROE 1.15 % 2.17 % 1.77 % 4.35 % 2.46 % 2.98 % 1.80 % -7.19%
  YoY % -47.00% 22.60% -59.31% 76.83% -17.45% 65.56% -
  Horiz. % 63.89% 120.56% 98.33% 241.67% 136.67% 165.56% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 55.25 54.99 49.74 44.33 39.90 41.20 36.66 7.07%
  YoY % 0.47% 10.55% 12.20% 11.10% -3.16% 12.38% -
  Horiz. % 150.71% 150.00% 135.68% 120.92% 108.84% 112.38% 100.00%
EPS 2.71 4.95 3.75 8.87 4.73 5.27 3.06 -2.00%
  YoY % -45.25% 32.00% -57.72% 87.53% -10.25% 72.22% -
  Horiz. % 88.56% 161.76% 122.55% 289.87% 154.58% 172.22% 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 2.3500 2.2800 2.1200 2.0400 1.9200 1.7700 1.7000 5.54%
  YoY % 3.07% 7.55% 3.92% 6.25% 8.47% 4.12% -
  Horiz. % 138.24% 134.12% 124.71% 120.00% 112.94% 104.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 140,754
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 54.79 54.02 48.32 42.43 38.13 38.98 34.66 7.93%
  YoY % 1.43% 11.80% 13.88% 11.28% -2.18% 12.46% -
  Horiz. % 158.08% 155.86% 139.41% 122.42% 110.01% 112.46% 100.00%
EPS 2.69 4.86 3.64 8.49 4.52 4.99 2.89 -1.19%
  YoY % -44.65% 33.52% -57.13% 87.83% -9.42% 72.66% -
  Horiz. % 93.08% 168.17% 125.95% 293.77% 156.40% 172.66% 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 2.3305 2.2398 2.0594 1.9526 1.8347 1.6746 1.6072 6.39%
  YoY % 4.05% 8.76% 5.47% 6.43% 9.56% 4.19% -
  Horiz. % 145.00% 139.36% 128.14% 121.49% 114.16% 104.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 2.3300 2.7500 2.6900 1.9100 2.4800 1.3000 1.3400 -
P/RPS 4.22 5.00 5.41 4.31 6.22 3.16 3.66 2.40%
  YoY % -15.60% -7.58% 25.52% -30.71% 96.84% -13.66% -
  Horiz. % 115.30% 136.61% 147.81% 117.76% 169.95% 86.34% 100.00%
P/EPS 85.88 55.57 71.82 21.53 52.43 24.67 43.79 11.87%
  YoY % 54.54% -22.63% 233.58% -58.94% 112.53% -43.66% -
  Horiz. % 196.12% 126.90% 164.01% 49.17% 119.73% 56.34% 100.00%
EY 1.16 1.80 1.39 4.64 1.91 4.05 2.28 -10.65%
  YoY % -35.56% 29.50% -70.04% 142.93% -52.84% 77.63% -
  Horiz. % 50.88% 78.95% 60.96% 203.51% 83.77% 177.63% 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 1.21 1.27 0.94 1.29 0.73 0.79 3.83%
  YoY % -18.18% -4.72% 35.11% -27.13% 76.71% -7.59% -
  Horiz. % 125.32% 153.16% 160.76% 118.99% 163.29% 92.41% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 26/02/19 28/02/18 22/02/17 26/02/16 27/02/15 26/02/14 -
Price 2.2100 2.8800 2.5200 2.0900 2.6100 1.5000 1.3600 -
P/RPS 4.00 5.24 5.07 4.71 6.54 3.64 3.71 1.26%
  YoY % -23.66% 3.35% 7.64% -27.98% 79.67% -1.89% -
  Horiz. % 107.82% 141.24% 136.66% 126.95% 176.28% 98.11% 100.00%
P/EPS 81.46 58.19 67.28 23.56 55.18 28.46 44.44 10.62%
  YoY % 39.99% -13.51% 185.57% -57.30% 93.89% -35.96% -
  Horiz. % 183.30% 130.94% 151.40% 53.02% 124.17% 64.04% 100.00%
EY 1.23 1.72 1.49 4.24 1.81 3.51 2.25 -9.57%
  YoY % -28.49% 15.44% -64.86% 134.25% -48.43% 56.00% -
  Horiz. % 54.67% 76.44% 66.22% 188.44% 80.44% 156.00% 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 0.94 1.26 1.19 1.02 1.36 0.85 0.80 2.72%
  YoY % -25.40% 5.88% 16.67% -25.00% 60.00% 6.25% -
  Horiz. % 117.50% 157.50% 148.75% 127.50% 170.00% 106.25% 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
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

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!
PARTNERS & BROKERS