[YSPSAH] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock

[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING

Announcement Date

15-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 139.54%

YoY- -8.33%

Quarter Report

YSPSAH 2nd Qtr 16.pdf

Latest QR

Upcoming QR

YSPSAH's Result

YSPSAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Cumulative Result
Revenue	67,539	237,065	177,346	118,152	66,304	222,925	169,260	-45.76%
YoY %	-71.51%	33.67%	50.10%	78.20%	-70.26%	31.71%	-	-
Horiz. %	39.90%	140.06%	104.78%	69.81%	39.17%	131.71%	100.00%	-
PBT	11,674	36,317	22,326	16,266	7,609	39,527	32,132	-49.05%
YoY %	-67.86%	62.67%	37.26%	113.77%	-80.75%	23.01%	-	-
Horiz. %	36.33%	113.02%	69.48%	50.62%	23.68%	123.01%	100.00%	-
Tax	-3,030	-8,399	-6,304	-4,287	-2,650	-10,154	-9,353	-52.79%
YoY %	63.92%	-33.23%	-47.05%	-61.77%	73.90%	-8.56%	-	-
Horiz. %	32.40%	89.80%	67.40%	45.84%	28.33%	108.56%	100.00%	-
NP	8,644	27,918	16,022	11,979	4,959	29,373	22,779	-47.55%
YoY %	-69.04%	74.25%	33.75%	141.56%	-83.12%	28.95%	-	-
Horiz. %	37.95%	122.56%	70.34%	52.59%	21.77%	128.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,767	27,594	15,644	11,704	4,886	28,968	22,606	-46.78%
YoY %	-68.23%	76.39%	33.66%	139.54%	-83.13%	28.14%	-	-
Horiz. %	38.78%	122.06%	69.20%	51.77%	21.61%	128.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.96%	23.13%	28.24%	26.36%	34.83%	25.69%	29.11%	-
YoY %	12.24%	-18.09%	7.13%	-24.32%	35.58%	-11.75%	-	-
Horiz. %	89.18%	79.46%	97.01%	90.55%	119.65%	88.25%	100.00%	-
Total Cost	58,895	209,147	161,324	106,173	61,345	193,552	146,481	-45.49%
YoY %	-71.84%	29.64%	51.94%	73.08%	-68.31%	32.13%	-	-
Horiz. %	40.21%	142.78%	110.13%	72.48%	41.88%	132.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	282,806	274,727	265,221	259,939	263,817	256,898	251,177	8.22%
YoY %	2.94%	3.58%	2.03%	-1.47%	2.69%	2.28%	-	-
Horiz. %	112.59%	109.38%	105.59%	103.49%	105.03%	102.28%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	-	10,773	10,770	10,774	-	8,697	8,684	-
YoY %	-	0.03%	-0.04%	0.00%	-	0.15%	-	-
Horiz. %	-	124.06%	124.02%	124.07%	-	100.15%	100.00%	-
Div Payout %	-	39.04%	68.85%	92.06%	-	30.02%	38.42%	-
YoY %	-	-43.30%	-25.21%	0.00%	-	-21.86%	-	-
Horiz. %	-	101.61%	179.20%	239.61%	-	78.14%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	282,806	274,727	265,221	259,939	263,817	256,898	251,177	8.22%
YoY %	2.94%	3.58%	2.03%	-1.47%	2.69%	2.28%	-	-
Horiz. %	112.59%	109.38%	105.59%	103.49%	105.03%	102.28%	100.00%	-
NOSH	134,669	134,670	134,629	134,683	134,600	133,801	133,605	0.52%
YoY %	-0.00%	0.03%	-0.04%	0.06%	0.60%	0.15%	-	-
Horiz. %	100.80%	100.80%	100.77%	100.81%	100.74%	100.15%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	12.80%	11.78%	9.03%	10.14%	7.48%	13.18%	13.46%	-
YoY %	8.66%	30.45%	-10.95%	35.56%	-43.25%	-2.08%	-	-
Horiz. %	95.10%	87.52%	67.09%	75.33%	55.57%	97.92%	100.00%	-
ROE	3.10%	10.04%	5.90%	4.50%	1.85%	11.28%	9.00%	-
YoY %	-69.12%	70.17%	31.11%	143.24%	-83.60%	25.33%	-	-
Horiz. %	34.44%	111.56%	65.56%	50.00%	20.56%	125.33%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	50.15	176.03	131.73	87.73	49.26	166.61	126.69	-46.05%
YoY %	-71.51%	33.63%	50.15%	78.10%	-70.43%	31.51%	-	-
Horiz. %	39.58%	138.95%	103.98%	69.25%	38.88%	131.51%	100.00%	-
EPS	6.51	20.49	11.62	8.69	3.63	21.65	16.92	-47.06%
YoY %	-68.23%	76.33%	33.72%	139.39%	-83.23%	27.96%	-	-
Horiz. %	38.48%	121.10%	68.68%	51.36%	21.45%	127.96%	100.00%	-
DPS	0.00	8.00	8.00	8.00	0.00	6.50	6.50	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	123.08%	123.08%	123.08%	0.00%	100.00%	100.00%	-
NAPS	2.10	2.04	1.97	1.93	1.96	1.92	1.88	7.64%
YoY %	2.94%	3.55%	2.07%	-1.53%	2.08%	2.13%	-	-
Horiz. %	111.70%	108.51%	104.79%	102.66%	104.26%	102.13%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 134,743
RPS	47.61	167.13	125.03	83.30	46.74	157.16	119.33	-45.77%
YoY %	-71.51%	33.67%	50.10%	78.22%	-70.26%	31.70%	-	-
Horiz. %	39.90%	140.06%	104.78%	69.81%	39.17%	131.70%	100.00%	-
EPS	6.18	19.45	11.03	8.25	3.44	20.42	15.94	-46.79%
YoY %	-68.23%	76.34%	33.70%	139.83%	-83.15%	28.11%	-	-
Horiz. %	38.77%	122.02%	69.20%	51.76%	21.58%	128.11%	100.00%	-
DPS	0.00	7.60	7.59	7.60	0.00	6.13	6.12	-
YoY %	0.00%	0.13%	-0.13%	0.00%	0.00%	0.16%	-	-
Horiz. %	0.00%	124.18%	124.02%	124.18%	0.00%	100.16%	100.00%	-
NAPS	1.9938	1.9368	1.8698	1.8326	1.8599	1.8111	1.7708	8.22%
YoY %	2.94%	3.58%	2.03%	-1.47%	2.69%	2.28%	-	-
Horiz. %	112.59%	109.37%	105.59%	103.49%	105.03%	102.28%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	2.32	1.91	2.24	2.21	2.40	2.48	2.32	-
P/RPS	4.63	1.09	1.70	2.52	4.87	1.49	1.83	85.57%
YoY %	324.77%	-35.88%	-32.54%	-48.25%	226.85%	-18.58%	-	-
Horiz. %	253.01%	59.56%	92.90%	137.70%	266.12%	81.42%	100.00%	-
P/EPS	35.64	9.32	19.28	25.43	66.12	11.45	13.71	88.95%
YoY %	282.40%	-51.66%	-24.18%	-61.54%	477.47%	-16.48%	-	-
Horiz. %	259.96%	67.98%	140.63%	185.49%	482.28%	83.52%	100.00%	-
EY	2.81	10.73	5.19	3.93	1.51	8.73	7.29	-47.00%
YoY %	-73.81%	106.74%	32.06%	160.26%	-82.70%	19.75%	-	-
Horiz. %	38.55%	147.19%	71.19%	53.91%	20.71%	119.75%	100.00%	-
DY	0.00	4.19	3.57	3.62	0.00	2.62	2.80	-
YoY %	0.00%	17.37%	-1.38%	0.00%	0.00%	-6.43%	-	-
Horiz. %	0.00%	149.64%	127.50%	129.29%	0.00%	93.57%	100.00%	-
P/NAPS	1.10	0.94	1.14	1.15	1.22	1.29	1.23	-7.17%
YoY %	17.02%	-17.54%	-0.87%	-5.74%	-5.43%	4.88%	-	-
Horiz. %	89.43%	76.42%	92.68%	93.50%	99.19%	104.88%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	23/05/17	22/02/17	15/11/16	15/08/16	27/05/16	26/02/16	24/11/15	-
Price	2.30	2.09	2.10	2.14	2.31	2.61	2.48	-
P/RPS	4.59	1.19	1.59	2.44	4.69	1.57	1.96	76.25%
YoY %	285.71%	-25.16%	-34.84%	-47.97%	198.73%	-19.90%	-	-
Horiz. %	234.18%	60.71%	81.12%	124.49%	239.29%	80.10%	100.00%	-
P/EPS	35.33	10.20	18.07	24.63	63.64	12.06	14.66	79.65%
YoY %	246.37%	-43.55%	-26.63%	-61.30%	427.69%	-17.74%	-	-
Horiz. %	241.00%	69.58%	123.26%	168.01%	434.11%	82.26%	100.00%	-
EY	2.83	9.80	5.53	4.06	1.57	8.30	6.82	-44.33%
YoY %	-71.12%	77.22%	36.21%	158.60%	-81.08%	21.70%	-	-
Horiz. %	41.50%	143.70%	81.09%	59.53%	23.02%	121.70%	100.00%	-
DY	0.00	3.83	3.81	3.74	0.00	2.49	2.62	-
YoY %	0.00%	0.52%	1.87%	0.00%	0.00%	-4.96%	-	-
Horiz. %	0.00%	146.18%	145.42%	142.75%	0.00%	95.04%	100.00%	-
P/NAPS	1.10	1.02	1.07	1.11	1.18	1.36	1.32	-11.43%
YoY %	7.84%	-4.67%	-3.60%	-5.93%	-13.24%	3.03%	-	-
Horiz. %	83.33%	77.27%	81.06%	84.09%	89.39%	103.03%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos