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 - 139,583
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 36.85 34.95 31.00 26.25 21.65 22.31 20.43 10.33%
  YoY % 5.44% 12.74% 18.10% 21.25% -2.96% 9.20% -
  Horiz. % 180.37% 171.07% 151.74% 128.49% 105.97% 109.20% 100.00%
EPS 3.91 3.18 2.78 2.57 1.80 2.60 2.79 5.78%
  YoY % 22.96% 14.39% 8.17% 42.78% -30.77% -6.81% -
  Horiz. % 140.14% 113.98% 99.64% 92.11% 64.52% 93.19% 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 1.6585 1.5992 1.5525 1.2375 1.1000 0.9152 0.8455 11.88%
  YoY % 3.71% 3.01% 25.45% 12.50% 20.19% 8.24% -
  Horiz. % 196.16% 189.14% 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.
 


 

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