Highlights

[YSPSAH] YoY Quarter Result on 2016-03-31 [#1]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 27-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -23.20%    YoY -     -47.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 74,738 71,593 67,539 66,304 59,309 51,432 48,783 7.37%
  YoY % 4.39% 6.00% 1.86% 11.79% 15.32% 5.43% -
  Horiz. % 153.21% 146.76% 138.45% 135.92% 121.58% 105.43% 100.00%
PBT 6,999 10,090 11,674 7,609 13,246 7,983 6,097 2.33%
  YoY % -30.63% -13.57% 53.42% -42.56% 65.93% 30.93% -
  Horiz. % 114.79% 165.49% 191.47% 124.80% 217.25% 130.93% 100.00%
Tax -2,183 -3,487 -3,030 -2,650 -3,849 -2,371 -1,533 6.07%
  YoY % 37.40% -15.08% -14.34% 31.15% -62.34% -54.66% -
  Horiz. % 142.40% 227.46% 197.65% 172.86% 251.08% 154.66% 100.00%
NP 4,816 6,603 8,644 4,959 9,397 5,612 4,564 0.90%
  YoY % -27.06% -23.61% 74.31% -47.23% 67.44% 22.96% -
  Horiz. % 105.52% 144.68% 189.40% 108.65% 205.89% 122.96% 100.00%
NP to SH 4,834 6,729 8,767 4,886 9,346 5,455 4,438 1.43%
  YoY % -28.16% -23.25% 79.43% -47.72% 71.33% 22.92% -
  Horiz. % 108.92% 151.62% 197.54% 110.09% 210.59% 122.92% 100.00%
Tax Rate 31.19 % 34.56 % 25.96 % 34.83 % 29.06 % 29.70 % 25.14 % 3.66%
  YoY % -9.75% 33.13% -25.47% 19.86% -2.15% 18.14% -
  Horiz. % 124.07% 137.47% 103.26% 138.54% 115.59% 118.14% 100.00%
Total Cost 69,922 64,990 58,895 61,345 49,912 45,820 44,219 7.93%
  YoY % 7.59% 10.35% -3.99% 22.91% 8.93% 3.62% -
  Horiz. % 158.13% 146.97% 133.19% 138.73% 112.87% 103.62% 100.00%
Net Worth 318,156 297,511 282,806 263,817 244,966 231,504 223,228 6.08%
  YoY % 6.94% 5.20% 7.20% 7.70% 5.81% 3.71% -
  Horiz. % 142.52% 133.28% 126.69% 118.18% 109.74% 103.71% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 318,156 297,511 282,806 263,817 244,966 231,504 223,228 6.08%
  YoY % 6.94% 5.20% 7.20% 7.70% 5.81% 3.71% -
  Horiz. % 142.52% 133.28% 126.69% 118.18% 109.74% 103.71% 100.00%
NOSH 138,329 137,102 134,669 134,600 133,133 133,048 132,874 0.67%
  YoY % 0.89% 1.81% 0.05% 1.10% 0.06% 0.13% -
  Horiz. % 104.11% 103.18% 101.35% 101.30% 100.20% 100.13% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 6.44 % 9.22 % 12.80 % 7.48 % 15.84 % 10.91 % 9.36 % -6.04%
  YoY % -30.15% -27.97% 71.12% -52.78% 45.19% 16.56% -
  Horiz. % 68.80% 98.50% 136.75% 79.91% 169.23% 116.56% 100.00%
ROE 1.52 % 2.26 % 3.10 % 1.85 % 3.82 % 2.36 % 1.99 % -4.39%
  YoY % -32.74% -27.10% 67.57% -51.57% 61.86% 18.59% -
  Horiz. % 76.38% 113.57% 155.78% 92.96% 191.96% 118.59% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 54.03 52.22 50.15 49.26 44.55 38.66 36.71 6.65%
  YoY % 3.47% 4.13% 1.81% 10.57% 15.24% 5.31% -
  Horiz. % 147.18% 142.25% 136.61% 134.19% 121.36% 105.31% 100.00%
EPS 3.49 4.91 6.51 3.63 7.02 4.10 3.34 0.73%
  YoY % -28.92% -24.58% 79.34% -48.29% 71.22% 22.75% -
  Horiz. % 104.49% 147.01% 194.91% 108.68% 210.18% 122.75% 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 2.3000 2.1700 2.1000 1.9600 1.8400 1.7400 1.6800 5.37%
  YoY % 5.99% 3.33% 7.14% 6.52% 5.75% 3.57% -
  Horiz. % 136.90% 129.17% 125.00% 116.67% 109.52% 103.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,583
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 53.54 51.29 48.39 47.50 42.49 36.85 34.95 7.36%
  YoY % 4.39% 5.99% 1.87% 11.79% 15.31% 5.44% -
  Horiz. % 153.19% 146.75% 138.45% 135.91% 121.57% 105.44% 100.00%
EPS 3.46 4.82 6.28 3.50 6.70 3.91 3.18 1.42%
  YoY % -28.22% -23.25% 79.43% -47.76% 71.36% 22.96% -
  Horiz. % 108.81% 151.57% 197.48% 110.06% 210.69% 122.96% 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 2.2793 2.1314 2.0261 1.8900 1.7550 1.6585 1.5992 6.08%
  YoY % 6.94% 5.20% 7.20% 7.69% 5.82% 3.71% -
  Horiz. % 142.53% 133.28% 126.69% 118.18% 109.74% 103.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 2.8500 2.5000 2.3200 2.4000 1.6000 1.4100 1.0200 -
P/RPS 5.27 4.79 4.63 4.87 3.59 3.65 2.78 11.24%
  YoY % 10.02% 3.46% -4.93% 35.65% -1.64% 31.29% -
  Horiz. % 189.57% 172.30% 166.55% 175.18% 129.14% 131.29% 100.00%
P/EPS 81.56 50.94 35.64 66.12 22.79 34.39 30.54 17.78%
  YoY % 60.11% 42.93% -46.10% 190.13% -33.73% 12.61% -
  Horiz. % 267.06% 166.80% 116.70% 216.50% 74.62% 112.61% 100.00%
EY 1.23 1.96 2.81 1.51 4.39 2.91 3.27 -15.03%
  YoY % -37.24% -30.25% 86.09% -65.60% 50.86% -11.01% -
  Horiz. % 37.61% 59.94% 85.93% 46.18% 134.25% 88.99% 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 1.24 1.15 1.10 1.22 0.87 0.81 0.61 12.54%
  YoY % 7.83% 4.55% -9.84% 40.23% 7.41% 32.79% -
  Horiz. % 203.28% 188.52% 180.33% 200.00% 142.62% 132.79% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 25/05/18 23/05/17 27/05/16 14/05/15 20/05/14 16/05/13 -
Price 2.4900 2.5000 2.3000 2.3100 1.6100 1.7000 1.1000 -
P/RPS 4.61 4.79 4.59 4.69 3.61 4.40 3.00 7.42%
  YoY % -3.76% 4.36% -2.13% 29.92% -17.95% 46.67% -
  Horiz. % 153.67% 159.67% 153.00% 156.33% 120.33% 146.67% 100.00%
P/EPS 71.25 50.94 35.33 63.64 22.93 41.46 32.93 13.72%
  YoY % 39.87% 44.18% -44.48% 177.54% -44.69% 25.90% -
  Horiz. % 216.37% 154.69% 107.29% 193.26% 69.63% 125.90% 100.00%
EY 1.40 1.96 2.83 1.57 4.36 2.41 3.04 -12.12%
  YoY % -28.57% -30.74% 80.25% -63.99% 80.91% -20.72% -
  Horiz. % 46.05% 64.47% 93.09% 51.64% 143.42% 79.28% 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 1.08 1.15 1.10 1.18 0.88 0.98 0.65 8.83%
  YoY % -6.09% 4.55% -6.78% 34.09% -10.20% 50.77% -
  Horiz. % 166.15% 176.92% 169.23% 181.54% 135.38% 150.77% 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