[YSPSAH] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
16-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -14.73%
YoY- -2.45%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 278,886 286,372 261,556 258,052 254,892 270,156 237,065 11.47%
PBT 47,482 40,360 29,688 28,828 32,474 46,696 36,317 19.62%
Tax -13,438 -13,948 -9,624 -8,856 -9,114 -12,120 -8,399 36.91%
NP 34,044 26,412 20,064 19,972 23,360 34,576 27,918 14.18%
-
NP to SH 34,166 26,916 20,382 20,348 23,864 35,068 27,594 15.35%
-
Tax Rate 28.30% 34.56% 32.42% 30.72% 28.07% 25.96% 23.13% -
Total Cost 244,842 259,960 241,492 238,080 231,532 235,580 209,147 11.10%
-
Net Worth 298,236 297,511 289,871 280,553 275,042 282,806 274,727 5.64%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 19,241 - 11,622 15,360 22,920 - 10,773 47.36%
Div Payout % 56.32% - 57.02% 75.49% 96.05% - 39.04% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 298,236 297,511 289,871 280,553 275,042 282,806 274,727 5.64%
NOSH 137,977 137,047 136,746 135,532 134,824 134,669 134,670 1.63%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 12.21% 9.22% 7.67% 7.74% 9.16% 12.80% 11.78% -
ROE 11.46% 9.05% 7.03% 7.25% 8.68% 12.40% 10.04% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 202.92 208.88 191.29 190.40 189.05 200.61 176.03 9.96%
EPS 24.92 19.64 15.01 15.01 17.70 26.04 20.49 13.97%
DPS 14.00 0.00 8.50 11.33 17.00 0.00 8.00 45.36%
NAPS 2.17 2.17 2.12 2.07 2.04 2.10 2.04 4.21%
Adjusted Per Share Value based on latest NOSH - 136,434
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 196.61 201.89 184.40 181.93 179.70 190.46 167.13 11.47%
EPS 24.09 18.98 14.37 14.35 16.82 24.72 19.45 15.37%
DPS 13.56 0.00 8.19 10.83 16.16 0.00 7.60 47.26%
NAPS 2.1025 2.0974 2.0436 1.9779 1.939 1.9938 1.9368 5.64%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.55 2.50 2.69 2.99 2.92 2.32 1.91 -
P/RPS 1.26 1.20 1.41 1.57 1.54 1.16 1.09 10.17%
P/EPS 10.26 12.73 18.05 19.92 16.50 8.91 9.32 6.63%
EY 9.75 7.85 5.54 5.02 6.06 11.22 10.73 -6.20%
DY 5.49 0.00 3.16 3.79 5.82 0.00 4.19 19.79%
P/NAPS 1.18 1.15 1.27 1.44 1.43 1.10 0.94 16.41%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 13/08/18 25/05/18 28/02/18 16/11/17 29/08/17 23/05/17 22/02/17 -
Price 2.80 2.50 2.52 2.86 2.87 2.30 2.09 -
P/RPS 1.38 1.20 1.32 1.50 1.52 1.15 1.19 10.40%
P/EPS 11.26 12.73 16.91 19.05 16.21 8.83 10.20 6.83%
EY 8.88 7.85 5.92 5.25 6.17 11.32 9.80 -6.37%
DY 5.00 0.00 3.37 3.96 5.92 0.00 3.83 19.50%
P/NAPS 1.29 1.15 1.19 1.38 1.41 1.10 1.02 16.99%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment