Highlights

[YSPSAH] YoY TTM Result on 2012-09-30 [#3]

Stock [YSPSAH]: Y.S.P. SOUTHEAST ASIA HOLDING BHD
Announcement Date 14-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -13.42%    YoY -     2.48%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 224,121 196,149 188,519 176,370 153,478 132,742 129,110 9.62%
  YoY % 14.26% 4.05% 6.89% 14.92% 15.62% 2.81% -
  Horiz. % 173.59% 151.92% 146.01% 136.60% 118.87% 102.81% 100.00%
PBT 42,109 20,793 20,370 21,488 18,746 15,004 16,607 16.77%
  YoY % 102.52% 2.08% -5.20% 14.63% 24.94% -9.65% -
  Horiz. % 253.56% 125.21% 122.66% 129.39% 112.88% 90.35% 100.00%
Tax -12,136 -6,729 -5,356 -6,102 -3,440 -3,787 -5,365 14.57%
  YoY % -80.35% -25.63% 12.23% -77.38% 9.16% 29.41% -
  Horiz. % 226.21% 125.42% 99.83% 113.74% 64.12% 70.59% 100.00%
NP 29,973 14,064 15,014 15,386 15,306 11,217 11,242 17.75%
  YoY % 113.12% -6.33% -2.42% 0.52% 36.45% -0.22% -
  Horiz. % 266.62% 125.10% 133.55% 136.86% 136.15% 99.78% 100.00%
NP to SH 29,624 13,546 14,719 15,283 14,913 11,039 11,146 17.69%
  YoY % 118.69% -7.97% -3.69% 2.48% 35.09% -0.96% -
  Horiz. % 265.78% 121.53% 132.06% 137.12% 133.80% 99.04% 100.00%
Tax Rate 28.82 % 32.36 % 26.29 % 28.40 % 18.35 % 25.24 % 32.31 % -1.89%
  YoY % -10.94% 23.09% -7.43% 54.77% -27.30% -21.88% -
  Horiz. % 89.20% 100.15% 81.37% 87.90% 56.79% 78.12% 100.00%
Total Cost 194,148 182,085 173,505 160,984 138,172 121,525 117,868 8.67%
  YoY % 6.62% 4.95% 7.78% 16.51% 13.70% 3.10% -
  Horiz. % 164.72% 154.48% 147.20% 136.58% 117.23% 103.10% 100.00%
Net Worth 252,669 227,132 222,328 215,228 188,097 154,764 150,336 9.03%
  YoY % 11.24% 2.16% 3.30% 14.42% 21.54% 2.95% -
  Horiz. % 168.07% 151.08% 147.89% 143.16% 125.12% 102.95% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 8,654 8,702 0 0 5,913 5,802 0 -
  YoY % -0.55% 0.00% 0.00% 0.00% 1.90% 0.00% -
  Horiz. % 149.15% 149.97% 0.00% 0.00% 101.90% 100.00% -
Div Payout % 29.22 % 64.25 % - % - % 39.65 % 52.57 % - % -
  YoY % -54.52% 0.00% 0.00% 0.00% -24.58% 0.00% -
  Horiz. % 55.58% 122.22% 0.00% 0.00% 75.42% 100.00% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 252,669 227,132 222,328 215,228 188,097 154,764 150,336 9.03%
  YoY % 11.24% 2.16% 3.30% 14.42% 21.54% 2.95% -
  Horiz. % 168.07% 151.08% 147.89% 143.16% 125.12% 102.95% 100.00%
NOSH 134,398 132,826 133,130 132,857 119,807 98,576 96,991 5.58%
  YoY % 1.18% -0.23% 0.21% 10.89% 21.54% 1.63% -
  Horiz. % 138.57% 136.95% 137.26% 136.98% 123.52% 101.63% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 13.37 % 7.17 % 7.96 % 8.72 % 9.97 % 8.45 % 8.71 % 7.40%
  YoY % 86.47% -9.92% -8.72% -12.54% 17.99% -2.99% -
  Horiz. % 153.50% 82.32% 91.39% 100.11% 114.47% 97.01% 100.00%
ROE 11.72 % 5.96 % 6.62 % 7.10 % 7.93 % 7.13 % 7.41 % 7.94%
  YoY % 96.64% -9.97% -6.76% -10.47% 11.22% -3.78% -
  Horiz. % 158.16% 80.43% 89.34% 95.82% 107.02% 96.22% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 166.76 147.67 141.60 132.75 128.10 134.66 133.11 3.83%
  YoY % 12.93% 4.29% 6.67% 3.63% -4.87% 1.16% -
  Horiz. % 125.28% 110.94% 106.38% 99.73% 96.24% 101.16% 100.00%
EPS 22.04 10.20 11.06 11.50 12.45 11.20 11.49 11.46%
  YoY % 116.08% -7.78% -3.83% -7.63% 11.16% -2.52% -
  Horiz. % 191.82% 88.77% 96.26% 100.09% 108.36% 97.48% 100.00%
DPS 6.50 6.50 0.00 0.00 4.94 6.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -17.67% 0.00% -
  Horiz. % 108.33% 108.33% 0.00% 0.00% 82.33% 100.00% -
NAPS 1.8800 1.7100 1.6700 1.6200 1.5700 1.5700 1.5500 3.27%
  YoY % 9.94% 2.40% 3.09% 3.18% 0.00% 1.29% -
  Horiz. % 121.29% 110.32% 107.74% 104.52% 101.29% 101.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,586
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 160.56 140.52 135.05 126.35 109.95 95.10 92.49 9.62%
  YoY % 14.26% 4.05% 6.89% 14.92% 15.62% 2.82% -
  Horiz. % 173.60% 151.93% 146.02% 136.61% 118.88% 102.82% 100.00%
EPS 21.22 9.70 10.54 10.95 10.68 7.91 7.98 17.70%
  YoY % 118.76% -7.97% -3.74% 2.53% 35.02% -0.88% -
  Horiz. % 265.91% 121.55% 132.08% 137.22% 133.83% 99.12% 100.00%
DPS 6.20 6.23 0.00 0.00 4.24 4.16 0.00 -
  YoY % -0.48% 0.00% 0.00% 0.00% 1.92% 0.00% -
  Horiz. % 149.04% 149.76% 0.00% 0.00% 101.92% 100.00% -
NAPS 1.8101 1.6272 1.5928 1.5419 1.3475 1.1087 1.0770 9.03%
  YoY % 11.24% 2.16% 3.30% 14.43% 21.54% 2.94% -
  Horiz. % 168.07% 151.09% 147.89% 143.17% 125.12% 102.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.3200 1.5500 1.2600 1.0600 0.9400 1.1200 1.0400 -
P/RPS 1.39 1.05 0.89 0.80 0.73 0.83 0.78 10.10%
  YoY % 32.38% 17.98% 11.25% 9.59% -12.05% 6.41% -
  Horiz. % 178.21% 134.62% 114.10% 102.56% 93.59% 106.41% 100.00%
P/EPS 10.53 15.20 11.40 9.21 7.55 10.00 9.05 2.56%
  YoY % -30.72% 33.33% 23.78% 21.99% -24.50% 10.50% -
  Horiz. % 116.35% 167.96% 125.97% 101.77% 83.43% 110.50% 100.00%
EY 9.50 6.58 8.77 10.85 13.24 10.00 11.05 -2.49%
  YoY % 44.38% -24.97% -19.17% -18.05% 32.40% -9.50% -
  Horiz. % 85.97% 59.55% 79.37% 98.19% 119.82% 90.50% 100.00%
DY 2.80 4.19 0.00 0.00 5.25 5.36 0.00 -
  YoY % -33.17% 0.00% 0.00% 0.00% -2.05% 0.00% -
  Horiz. % 52.24% 78.17% 0.00% 0.00% 97.95% 100.00% -
P/NAPS 1.23 0.91 0.75 0.65 0.60 0.71 0.67 10.65%
  YoY % 35.16% 21.33% 15.38% 8.33% -15.49% 5.97% -
  Horiz. % 183.58% 135.82% 111.94% 97.01% 89.55% 105.97% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 27/11/14 12/11/13 14/11/12 30/11/11 22/11/10 16/11/09 -
Price 2.4800 1.4200 1.3000 1.0800 0.9500 1.1400 1.0600 -
P/RPS 1.49 0.96 0.92 0.81 0.74 0.85 0.80 10.92%
  YoY % 55.21% 4.35% 13.58% 9.46% -12.94% 6.25% -
  Horiz. % 186.25% 120.00% 115.00% 101.25% 92.50% 106.25% 100.00%
P/EPS 11.25 13.92 11.76 9.39 7.63 10.18 9.22 3.37%
  YoY % -19.18% 18.37% 25.24% 23.07% -25.05% 10.41% -
  Horiz. % 122.02% 150.98% 127.55% 101.84% 82.75% 110.41% 100.00%
EY 8.89 7.18 8.50 10.65 13.10 9.82 10.84 -3.25%
  YoY % 23.82% -15.53% -20.19% -18.70% 33.40% -9.41% -
  Horiz. % 82.01% 66.24% 78.41% 98.25% 120.85% 90.59% 100.00%
DY 2.62 4.58 0.00 0.00 5.20 5.26 0.00 -
  YoY % -42.79% 0.00% 0.00% 0.00% -1.14% 0.00% -
  Horiz. % 49.81% 87.07% 0.00% 0.00% 98.86% 100.00% -
P/NAPS 1.32 0.83 0.78 0.67 0.61 0.73 0.68 11.68%
  YoY % 59.04% 6.41% 16.42% 9.84% -16.44% 7.35% -
  Horiz. % 194.12% 122.06% 114.71% 98.53% 89.71% 107.35% 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.
 


 

2003 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7450.00 
 KOTRA 2.190.00 
 UCREST 0.110.00 
 EITA 1.430.00 
 PUC 0.0450.00 
 WILLOW 0.5150.00 
 IRIS 0.140.00 
 HSI-C9L 0.2050.00 
 HOOVER 0.400.00 
 BTECH 0.2050.00 
Partners & Brokers