[YSPSAH] QoQ Cumulative 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- 27.9%
YoY- -2.45%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 139,443 71,593 261,556 193,539 127,446 67,539 237,065 -29.86%
PBT 23,741 10,090 29,688 21,621 16,237 11,674 36,317 -24.73%
Tax -6,719 -3,487 -9,624 -6,642 -4,557 -3,030 -8,399 -13.85%
NP 17,022 6,603 20,064 14,979 11,680 8,644 27,918 -28.16%
-
NP to SH 17,083 6,729 20,382 15,261 11,932 8,767 27,594 -27.42%
-
Tax Rate 28.30% 34.56% 32.42% 30.72% 28.07% 25.96% 23.13% -
Total Cost 122,421 64,990 241,492 178,560 115,766 58,895 209,147 -30.09%
-
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 9,620 - 11,622 11,520 11,460 - 10,773 -7.28%
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 5.73% 2.26% 7.03% 5.44% 4.34% 3.10% 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 101.46 52.22 191.29 142.80 94.53 50.15 176.03 -30.81%
EPS 12.46 4.91 15.01 11.26 8.85 6.51 20.49 -28.28%
DPS 7.00 0.00 8.50 8.50 8.50 0.00 8.00 -8.53%
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 98.31 50.47 184.40 136.44 89.85 47.61 167.13 -29.86%
EPS 12.04 4.74 14.37 10.76 8.41 6.18 19.45 -27.43%
DPS 6.78 0.00 8.19 8.12 8.08 0.00 7.60 -7.34%
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 2.51 4.79 1.41 2.09 3.09 4.63 1.09 74.64%
P/EPS 20.52 50.94 18.05 26.55 32.99 35.64 9.32 69.48%
EY 4.87 1.96 5.54 3.77 3.03 2.81 10.73 -41.02%
DY 2.75 0.00 3.16 2.84 2.91 0.00 4.19 -24.53%
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 2.76 4.79 1.32 2.00 3.04 4.59 1.19 75.48%
P/EPS 22.53 50.94 16.91 25.40 32.43 35.33 10.20 69.85%
EY 4.44 1.96 5.92 3.94 3.08 2.83 9.80 -41.09%
DY 2.50 0.00 3.37 2.97 2.96 0.00 3.83 -24.81%
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