[YSPSAH] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -66.99%
YoY- -23.25%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 288,759 212,718 139,443 71,593 261,556 193,539 127,446 72.24%
PBT 42,304 32,918 23,741 10,090 29,688 21,621 16,237 89.01%
Tax -12,171 -9,474 -6,719 -3,487 -9,624 -6,642 -4,557 92.15%
NP 30,133 23,444 17,022 6,603 20,064 14,979 11,680 87.78%
-
NP to SH 30,350 23,507 17,083 6,729 20,382 15,261 11,932 86.01%
-
Tax Rate 28.77% 28.78% 28.30% 34.56% 32.42% 30.72% 28.07% -
Total Cost 258,626 189,274 122,421 64,990 241,492 178,560 115,766 70.64%
-
Net Worth 315,262 306,437 298,236 297,511 289,871 280,553 275,042 9.49%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 9,679 9,662 9,620 - 11,622 11,520 11,460 -10.62%
Div Payout % 31.89% 41.10% 56.32% - 57.02% 75.49% 96.05% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 315,262 306,437 298,236 297,511 289,871 280,553 275,042 9.49%
NOSH 138,301 138,220 137,977 137,047 136,746 135,532 134,824 1.70%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 10.44% 11.02% 12.21% 9.22% 7.67% 7.74% 9.16% -
ROE 9.63% 7.67% 5.73% 2.26% 7.03% 5.44% 4.34% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 208.83 154.10 101.46 52.22 191.29 142.80 94.53 69.37%
EPS 22.05 17.10 12.46 4.91 15.01 11.26 8.85 83.47%
DPS 7.00 7.00 7.00 0.00 8.50 8.50 8.50 -12.10%
NAPS 2.28 2.22 2.17 2.17 2.12 2.07 2.04 7.67%
Adjusted Per Share Value based on latest NOSH - 137,047
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 203.57 149.97 98.31 50.47 184.40 136.44 89.85 72.24%
EPS 21.40 16.57 12.04 4.74 14.37 10.76 8.41 86.06%
DPS 6.82 6.81 6.78 0.00 8.19 8.12 8.08 -10.65%
NAPS 2.2226 2.1604 2.1025 2.0974 2.0436 1.9779 1.939 9.50%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.75 3.25 2.55 2.50 2.69 2.99 2.92 -
P/RPS 1.32 2.11 2.51 4.79 1.41 2.09 3.09 -43.19%
P/EPS 12.53 19.08 20.52 50.94 18.05 26.55 32.99 -47.46%
EY 7.98 5.24 4.87 1.96 5.54 3.77 3.03 90.37%
DY 2.55 2.15 2.75 0.00 3.16 2.84 2.91 -8.40%
P/NAPS 1.21 1.46 1.18 1.15 1.27 1.44 1.43 -10.51%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 21/11/18 13/08/18 25/05/18 28/02/18 16/11/17 29/08/17 -
Price 2.88 3.01 2.80 2.50 2.52 2.86 2.87 -
P/RPS 1.38 1.95 2.76 4.79 1.32 2.00 3.04 -40.84%
P/EPS 13.12 17.67 22.53 50.94 16.91 25.40 32.43 -45.20%
EY 7.62 5.66 4.44 1.96 5.92 3.94 3.08 82.62%
DY 2.43 2.33 2.50 0.00 3.37 2.97 2.96 -12.29%
P/NAPS 1.26 1.36 1.29 1.15 1.19 1.38 1.41 -7.20%

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