[YSPSAH] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 47.59%
YoY- -21.83%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 109,941 59,309 202,226 147,365 97,544 51,432 190,827 -30.83%
PBT 18,639 13,246 25,230 15,253 10,250 7,983 22,019 -10.54%
Tax -5,768 -3,849 -8,139 -5,356 -3,520 -2,371 -5,371 4.88%
NP 12,871 9,397 17,091 9,897 6,730 5,612 16,648 -15.80%
-
NP to SH 12,768 9,346 16,492 9,474 6,419 5,455 16,191 -14.68%
-
Tax Rate 30.95% 29.06% 32.26% 35.11% 34.34% 29.70% 24.39% -
Total Cost 97,070 49,912 185,135 137,468 90,814 45,820 174,179 -32.35%
-
Net Worth 239,649 244,966 235,410 227,535 223,732 231,504 226,168 3.94%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 8,654 - 8,645 8,649 8,656 - - -
Div Payout % 67.78% - 52.42% 91.29% 134.85% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 239,649 244,966 235,410 227,535 223,732 231,504 226,168 3.94%
NOSH 133,138 133,133 133,000 133,061 133,174 133,048 133,040 0.04%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 11.71% 15.84% 8.45% 6.72% 6.90% 10.91% 8.72% -
ROE 5.33% 3.82% 7.01% 4.16% 2.87% 2.36% 7.16% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 82.58 44.55 152.05 110.75 73.25 38.66 143.44 -30.86%
EPS 9.59 7.02 12.40 7.12 4.82 4.10 12.17 -14.72%
DPS 6.50 0.00 6.50 6.50 6.50 0.00 0.00 -
NAPS 1.80 1.84 1.77 1.71 1.68 1.74 1.70 3.89%
Adjusted Per Share Value based on latest NOSH - 132,826
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 77.51 41.81 142.57 103.89 68.77 36.26 134.53 -30.82%
EPS 9.00 6.59 11.63 6.68 4.53 3.85 11.41 -14.66%
DPS 6.10 0.00 6.09 6.10 6.10 0.00 0.00 -
NAPS 1.6895 1.727 1.6596 1.6041 1.5773 1.6321 1.5945 3.94%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.62 1.60 1.30 1.55 1.70 1.41 1.34 -
P/RPS 3.17 3.59 0.85 1.40 2.32 3.65 0.93 127.00%
P/EPS 27.32 22.79 10.48 21.77 35.27 34.39 11.01 83.59%
EY 3.66 4.39 9.54 4.59 2.84 2.91 9.08 -45.52%
DY 2.48 0.00 5.00 4.19 3.82 0.00 0.00 -
P/NAPS 1.46 0.87 0.73 0.91 1.01 0.81 0.79 50.76%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 18/08/15 14/05/15 27/02/15 27/11/14 29/08/14 20/05/14 26/02/14 -
Price 2.33 1.61 1.50 1.42 1.68 1.70 1.36 -
P/RPS 2.82 3.61 0.99 1.28 2.29 4.40 0.95 106.95%
P/EPS 24.30 22.93 12.10 19.94 34.85 41.46 11.18 68.03%
EY 4.12 4.36 8.27 5.01 2.87 2.41 8.95 -40.46%
DY 2.79 0.00 4.33 4.58 3.87 0.00 0.00 -
P/NAPS 1.29 0.88 0.85 0.83 1.00 0.98 0.80 37.63%

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