Highlights

[YSPSAH] YoY Quarter Result on 2013-03-31 [#1]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 16-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     70.69%    YoY -     14.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 66,304 59,309 51,432 48,783 43,276 36,640 30,224 13.98%
  YoY % 11.79% 15.32% 5.43% 12.73% 18.11% 21.23% -
  Horiz. % 219.38% 196.23% 170.17% 161.40% 143.18% 121.23% 100.00%
PBT 7,609 13,246 7,983 6,097 5,653 4,604 3,481 13.91%
  YoY % -42.56% 65.93% 30.93% 7.85% 22.78% 32.26% -
  Horiz. % 218.59% 380.52% 229.33% 175.15% 162.40% 132.26% 100.00%
Tax -2,650 -3,849 -2,371 -1,533 -1,813 -894 -872 20.33%
  YoY % 31.15% -62.34% -54.66% 15.44% -102.80% -2.52% -
  Horiz. % 303.90% 441.40% 271.90% 175.80% 207.91% 102.52% 100.00%
NP 4,959 9,397 5,612 4,564 3,840 3,710 2,609 11.29%
  YoY % -47.23% 67.44% 22.96% 18.85% 3.50% 42.20% -
  Horiz. % 190.07% 360.18% 215.10% 174.93% 147.18% 142.20% 100.00%
NP to SH 4,886 9,346 5,455 4,438 3,882 3,583 2,517 11.68%
  YoY % -47.72% 71.33% 22.92% 14.32% 8.34% 42.35% -
  Horiz. % 194.12% 371.32% 216.73% 176.32% 154.23% 142.35% 100.00%
Tax Rate 34.83 % 29.06 % 29.70 % 25.14 % 32.07 % 19.42 % 25.05 % 5.64%
  YoY % 19.86% -2.15% 18.14% -21.61% 65.14% -22.48% -
  Horiz. % 139.04% 116.01% 118.56% 100.36% 128.02% 77.52% 100.00%
Total Cost 61,345 49,912 45,820 44,219 39,436 32,930 27,615 14.21%
  YoY % 22.91% 8.93% 3.62% 12.13% 19.76% 19.25% -
  Horiz. % 222.14% 180.74% 165.92% 160.13% 142.81% 119.25% 100.00%
Net Worth 263,817 244,966 231,504 223,228 216,700 172,734 153,546 9.43%
  YoY % 7.70% 5.81% 3.71% 3.01% 25.45% 12.50% -
  Horiz. % 171.82% 159.54% 150.77% 145.38% 141.13% 112.50% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 263,817 244,966 231,504 223,228 216,700 172,734 153,546 9.43%
  YoY % 7.70% 5.81% 3.71% 3.01% 25.45% 12.50% -
  Horiz. % 171.82% 159.54% 150.77% 145.38% 141.13% 112.50% 100.00%
NOSH 134,600 133,133 133,048 132,874 132,945 98,705 97,181 5.57%
  YoY % 1.10% 0.06% 0.13% -0.05% 34.69% 1.57% -
  Horiz. % 138.50% 137.00% 136.91% 136.73% 136.80% 101.57% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.48 % 15.84 % 10.91 % 9.36 % 8.87 % 10.13 % 8.63 % -2.35%
  YoY % -52.78% 45.19% 16.56% 5.52% -12.44% 17.38% -
  Horiz. % 86.67% 183.55% 126.42% 108.46% 102.78% 117.38% 100.00%
ROE 1.85 % 3.82 % 2.36 % 1.99 % 1.79 % 2.07 % 1.64 % 2.03%
  YoY % -51.57% 61.86% 18.59% 11.17% -13.53% 26.22% -
  Horiz. % 112.80% 232.93% 143.90% 121.34% 109.15% 126.22% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 49.26 44.55 38.66 36.71 32.55 37.12 31.10 7.96%
  YoY % 10.57% 15.24% 5.31% 12.78% -12.31% 19.36% -
  Horiz. % 158.39% 143.25% 124.31% 118.04% 104.66% 119.36% 100.00%
EPS 3.63 7.02 4.10 3.34 2.92 3.63 2.59 5.78%
  YoY % -48.29% 71.22% 22.75% 14.38% -19.56% 40.15% -
  Horiz. % 140.15% 271.04% 158.30% 128.96% 112.74% 140.15% 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 1.9600 1.8400 1.7400 1.6800 1.6300 1.7500 1.5800 3.65%
  YoY % 6.52% 5.75% 3.57% 3.07% -6.86% 10.76% -
  Horiz. % 124.05% 116.46% 110.13% 106.33% 103.16% 110.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,583
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 47.50 42.49 36.85 34.95 31.00 26.25 21.65 13.98%
  YoY % 11.79% 15.31% 5.44% 12.74% 18.10% 21.25% -
  Horiz. % 219.40% 196.26% 170.21% 161.43% 143.19% 121.25% 100.00%
EPS 3.50 6.70 3.91 3.18 2.78 2.57 1.80 11.71%
  YoY % -47.76% 71.36% 22.96% 14.39% 8.17% 42.78% -
  Horiz. % 194.44% 372.22% 217.22% 176.67% 154.44% 142.78% 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 1.8900 1.7550 1.6585 1.5992 1.5525 1.2375 1.1000 9.43%
  YoY % 7.69% 5.82% 3.71% 3.01% 25.45% 12.50% -
  Horiz. % 171.82% 159.55% 150.77% 145.38% 141.14% 112.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.4000 1.6000 1.4100 1.0200 1.0200 1.0700 1.1700 -
P/RPS 4.87 3.59 3.65 2.78 3.13 2.88 3.76 4.40%
  YoY % 35.65% -1.64% 31.29% -11.18% 8.68% -23.40% -
  Horiz. % 129.52% 95.48% 97.07% 73.94% 83.24% 76.60% 100.00%
P/EPS 66.12 22.79 34.39 30.54 34.93 29.48 45.17 6.55%
  YoY % 190.13% -33.73% 12.61% -12.57% 18.49% -34.74% -
  Horiz. % 146.38% 50.45% 76.13% 67.61% 77.33% 65.26% 100.00%
EY 1.51 4.39 2.91 3.27 2.86 3.39 2.21 -6.15%
  YoY % -65.60% 50.86% -11.01% 14.34% -15.63% 53.39% -
  Horiz. % 68.33% 198.64% 131.67% 147.96% 129.41% 153.39% 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 1.22 0.87 0.81 0.61 0.63 0.61 0.74 8.68%
  YoY % 40.23% 7.41% 32.79% -3.17% 3.28% -17.57% -
  Horiz. % 164.86% 117.57% 109.46% 82.43% 85.14% 82.43% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 14/05/15 20/05/14 16/05/13 25/05/12 25/05/11 14/05/10 -
Price 2.3100 1.6100 1.7000 1.1000 1.0200 1.1100 1.1900 -
P/RPS 4.69 3.61 4.40 3.00 3.13 2.99 3.83 3.43%
  YoY % 29.92% -17.95% 46.67% -4.15% 4.68% -21.93% -
  Horiz. % 122.45% 94.26% 114.88% 78.33% 81.72% 78.07% 100.00%
P/EPS 63.64 22.93 41.46 32.93 34.93 30.58 45.95 5.57%
  YoY % 177.54% -44.69% 25.90% -5.73% 14.22% -33.45% -
  Horiz. % 138.50% 49.90% 90.23% 71.66% 76.02% 66.55% 100.00%
EY 1.57 4.36 2.41 3.04 2.86 3.27 2.18 -5.32%
  YoY % -63.99% 80.91% -20.72% 6.29% -12.54% 50.00% -
  Horiz. % 72.02% 200.00% 110.55% 139.45% 131.19% 150.00% 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 1.18 0.88 0.98 0.65 0.63 0.63 0.75 7.84%
  YoY % 34.09% -10.20% 50.77% 3.17% 0.00% -16.00% -
  Horiz. % 157.33% 117.33% 130.67% 86.67% 84.00% 84.00% 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.
 


 

1977 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8050.00 
 KOTRA 2.030.00 
 UCREST 0.1250.00 
 EITA 1.490.00 
 PUC 0.0450.00 
 WILLOW 0.560.00 
 IRIS 0.130.00 
 HSI-C9L 0.000.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers