Highlights

[YSPSAH] YoY Quarter Result on 2011-03-31 [#1]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 25-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -5.41%    YoY -     42.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 51,432 48,783 43,276 36,640 30,224 31,139 28,515 10.32%
  YoY % 5.43% 12.73% 18.11% 21.23% -2.94% 9.20% -
  Horiz. % 180.37% 171.08% 151.77% 128.49% 105.99% 109.20% 100.00%
PBT 7,983 6,097 5,653 4,604 3,481 4,874 4,986 8.16%
  YoY % 30.93% 7.85% 22.78% 32.26% -28.58% -2.25% -
  Horiz. % 160.11% 122.28% 113.38% 92.34% 69.82% 97.75% 100.00%
Tax -2,371 -1,533 -1,813 -894 -872 -1,246 -1,096 13.72%
  YoY % -54.66% 15.44% -102.80% -2.52% 30.02% -13.69% -
  Horiz. % 216.33% 139.87% 165.42% 81.57% 79.56% 113.69% 100.00%
NP 5,612 4,564 3,840 3,710 2,609 3,628 3,890 6.30%
  YoY % 22.96% 18.85% 3.50% 42.20% -28.09% -6.74% -
  Horiz. % 144.27% 117.33% 98.71% 95.37% 67.07% 93.26% 100.00%
NP to SH 5,455 4,438 3,882 3,583 2,517 3,632 3,900 5.75%
  YoY % 22.92% 14.32% 8.34% 42.35% -30.70% -6.87% -
  Horiz. % 139.87% 113.79% 99.54% 91.87% 64.54% 93.13% 100.00%
Tax Rate 29.70 % 25.14 % 32.07 % 19.42 % 25.05 % 25.56 % 21.98 % 5.14%
  YoY % 18.14% -21.61% 65.14% -22.48% -2.00% 16.29% -
  Horiz. % 135.12% 114.38% 145.91% 88.35% 113.97% 116.29% 100.00%
Total Cost 45,820 44,219 39,436 32,930 27,615 27,511 24,625 10.90%
  YoY % 3.62% 12.13% 19.76% 19.25% 0.38% 11.72% -
  Horiz. % 186.07% 179.57% 160.15% 133.73% 112.14% 111.72% 100.00%
Net Worth 231,504 223,228 216,700 172,734 153,546 127,741 118,017 11.88%
  YoY % 3.71% 3.01% 25.45% 12.50% 20.20% 8.24% -
  Horiz. % 196.16% 189.15% 183.62% 146.36% 130.11% 108.24% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 231,504 223,228 216,700 172,734 153,546 127,741 118,017 11.88%
  YoY % 3.71% 3.01% 25.45% 12.50% 20.20% 8.24% -
  Horiz. % 196.16% 189.15% 183.62% 146.36% 130.11% 108.24% 100.00%
NOSH 133,048 132,874 132,945 98,705 97,181 69,049 67,826 11.88%
  YoY % 0.13% -0.05% 34.69% 1.57% 40.74% 1.80% -
  Horiz. % 196.16% 195.90% 196.01% 145.53% 143.28% 101.80% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 10.91 % 9.36 % 8.87 % 10.13 % 8.63 % 11.65 % 13.64 % -3.65%
  YoY % 16.56% 5.52% -12.44% 17.38% -25.92% -14.59% -
  Horiz. % 79.99% 68.62% 65.03% 74.27% 63.27% 85.41% 100.00%
ROE 2.36 % 1.99 % 1.79 % 2.07 % 1.64 % 2.84 % 3.30 % -5.43%
  YoY % 18.59% 11.17% -13.53% 26.22% -42.25% -13.94% -
  Horiz. % 71.52% 60.30% 54.24% 62.73% 49.70% 86.06% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 38.66 36.71 32.55 37.12 31.10 45.10 42.04 -1.39%
  YoY % 5.31% 12.78% -12.31% 19.36% -31.04% 7.28% -
  Horiz. % 91.96% 87.32% 77.43% 88.30% 73.98% 107.28% 100.00%
EPS 4.10 3.34 2.92 3.63 2.59 5.26 5.75 -5.48%
  YoY % 22.75% 14.38% -19.56% 40.15% -50.76% -8.52% -
  Horiz. % 71.30% 58.09% 50.78% 63.13% 45.04% 91.48% 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 1.7400 1.6800 1.6300 1.7500 1.5800 1.8500 1.7400 -
  YoY % 3.57% 3.07% -6.86% 10.76% -14.59% 6.32% -
  Horiz. % 100.00% 96.55% 93.68% 100.57% 90.80% 106.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 140,764
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 36.54 34.66 30.74 26.03 21.47 22.12 20.26 10.32%
  YoY % 5.42% 12.75% 18.09% 21.24% -2.94% 9.18% -
  Horiz. % 180.36% 171.08% 151.73% 128.48% 105.97% 109.18% 100.00%
EPS 3.88 3.15 2.76 2.55 1.79 2.58 2.77 5.77%
  YoY % 23.17% 14.13% 8.24% 42.46% -30.62% -6.86% -
  Horiz. % 140.07% 113.72% 99.64% 92.06% 64.62% 93.14% 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 1.6446 1.5858 1.5395 1.2271 1.0908 0.9075 0.8384 11.88%
  YoY % 3.71% 3.01% 25.46% 12.50% 20.20% 8.24% -
  Horiz. % 196.16% 189.15% 183.62% 146.36% 130.10% 108.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.4100 1.0200 1.0200 1.0700 1.1700 0.8600 1.1700 -
P/RPS 3.65 2.78 3.13 2.88 3.76 1.91 2.78 4.64%
  YoY % 31.29% -11.18% 8.68% -23.40% 96.86% -31.29% -
  Horiz. % 131.29% 100.00% 112.59% 103.60% 135.25% 68.71% 100.00%
P/EPS 34.39 30.54 34.93 29.48 45.17 16.35 20.35 9.13%
  YoY % 12.61% -12.57% 18.49% -34.74% 176.27% -19.66% -
  Horiz. % 168.99% 150.07% 171.65% 144.86% 221.97% 80.34% 100.00%
EY 2.91 3.27 2.86 3.39 2.21 6.12 4.91 -8.35%
  YoY % -11.01% 14.34% -15.63% 53.39% -63.89% 24.64% -
  Horiz. % 59.27% 66.60% 58.25% 69.04% 45.01% 124.64% 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 0.81 0.61 0.63 0.61 0.74 0.46 0.67 3.21%
  YoY % 32.79% -3.17% 3.28% -17.57% 60.87% -31.34% -
  Horiz. % 120.90% 91.04% 94.03% 91.04% 110.45% 68.66% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 20/05/14 16/05/13 25/05/12 25/05/11 14/05/10 19/05/09 14/05/08 -
Price 1.7000 1.1000 1.0200 1.1100 1.1900 0.9400 1.1600 -
P/RPS 4.40 3.00 3.13 2.99 3.83 2.08 2.76 8.08%
  YoY % 46.67% -4.15% 4.68% -21.93% 84.13% -24.64% -
  Horiz. % 159.42% 108.70% 113.41% 108.33% 138.77% 75.36% 100.00%
P/EPS 41.46 32.93 34.93 30.58 45.95 17.87 20.17 12.75%
  YoY % 25.90% -5.73% 14.22% -33.45% 157.13% -11.40% -
  Horiz. % 205.55% 163.26% 173.18% 151.61% 227.81% 88.60% 100.00%
EY 2.41 3.04 2.86 3.27 2.18 5.60 4.96 -11.33%
  YoY % -20.72% 6.29% -12.54% 50.00% -61.07% 12.90% -
  Horiz. % 48.59% 61.29% 57.66% 65.93% 43.95% 112.90% 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 0.98 0.65 0.63 0.63 0.75 0.51 0.67 6.54%
  YoY % 50.77% 3.17% 0.00% -16.00% 47.06% -23.88% -
  Horiz. % 146.27% 97.01% 94.03% 94.03% 111.94% 76.12% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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