[YSPSAH] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -83.13%
YoY- -47.72%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 237,065 177,346 118,152 66,304 222,925 169,260 109,941 66.51%
PBT 36,317 22,326 16,266 7,609 39,527 32,132 18,639 55.68%
Tax -8,399 -6,304 -4,287 -2,650 -10,154 -9,353 -5,768 28.32%
NP 27,918 16,022 11,979 4,959 29,373 22,779 12,871 67.17%
-
NP to SH 27,594 15,644 11,704 4,886 28,968 22,606 12,768 66.76%
-
Tax Rate 23.13% 28.24% 26.36% 34.83% 25.69% 29.11% 30.95% -
Total Cost 209,147 161,324 106,173 61,345 193,552 146,481 97,070 66.43%
-
Net Worth 274,727 265,221 259,939 263,817 256,898 251,177 239,649 9.48%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 10,773 10,770 10,774 - 8,697 8,684 8,654 15.64%
Div Payout % 39.04% 68.85% 92.06% - 30.02% 38.42% 67.78% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 274,727 265,221 259,939 263,817 256,898 251,177 239,649 9.48%
NOSH 134,670 134,629 134,683 134,600 133,801 133,605 133,138 0.76%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 11.78% 9.03% 10.14% 7.48% 13.18% 13.46% 11.71% -
ROE 10.04% 5.90% 4.50% 1.85% 11.28% 9.00% 5.33% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 176.03 131.73 87.73 49.26 166.61 126.69 82.58 65.25%
EPS 20.49 11.62 8.69 3.63 21.65 16.92 9.59 65.50%
DPS 8.00 8.00 8.00 0.00 6.50 6.50 6.50 14.77%
NAPS 2.04 1.97 1.93 1.96 1.92 1.88 1.80 8.66%
Adjusted Per Share Value based on latest NOSH - 134,600
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 167.13 125.03 83.30 46.74 157.16 119.33 77.51 66.51%
EPS 19.45 11.03 8.25 3.44 20.42 15.94 9.00 66.76%
DPS 7.60 7.59 7.60 0.00 6.13 6.12 6.10 15.70%
NAPS 1.9368 1.8698 1.8326 1.8599 1.8111 1.7708 1.6895 9.48%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.91 2.24 2.21 2.40 2.48 2.32 2.62 -
P/RPS 1.09 1.70 2.52 4.87 1.49 1.83 3.17 -50.76%
P/EPS 9.32 19.28 25.43 66.12 11.45 13.71 27.32 -51.01%
EY 10.73 5.19 3.93 1.51 8.73 7.29 3.66 104.17%
DY 4.19 3.57 3.62 0.00 2.62 2.80 2.48 41.62%
P/NAPS 0.94 1.14 1.15 1.22 1.29 1.23 1.46 -25.33%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 15/11/16 15/08/16 27/05/16 26/02/16 24/11/15 18/08/15 -
Price 2.09 2.10 2.14 2.31 2.61 2.48 2.33 -
P/RPS 1.19 1.59 2.44 4.69 1.57 1.96 2.82 -43.59%
P/EPS 10.20 18.07 24.63 63.64 12.06 14.66 24.30 -43.79%
EY 9.80 5.53 4.06 1.57 8.30 6.82 4.12 77.72%
DY 3.83 3.81 3.74 0.00 2.49 2.62 2.79 23.39%
P/NAPS 1.02 1.07 1.11 1.18 1.36 1.32 1.29 -14.43%

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