[YSPSAH] QoQ Quarter Result on 30-Jun-2017 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -63.9%
YoY- -53.58%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 71,593 68,017 66,093 59,907 67,539 59,719 59,194 13.53%
PBT 10,090 8,067 5,384 4,563 11,674 13,991 6,060 40.52%
Tax -3,487 -2,982 -2,085 -1,527 -3,030 -2,095 -2,017 44.09%
NP 6,603 5,085 3,299 3,036 8,644 11,896 4,043 38.72%
-
NP to SH 6,729 5,121 3,329 3,165 8,767 11,950 3,940 42.92%
-
Tax Rate 34.56% 36.97% 38.73% 33.46% 25.96% 14.97% 33.28% -
Total Cost 64,990 62,932 62,794 56,871 58,895 47,823 55,151 11.57%
-
Net Worth 297,511 289,871 282,419 275,923 282,806 274,836 264,907 8.05%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - 11,496 - - - -
Div Payout % - - - 363.25% - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 297,511 289,871 282,419 275,923 282,806 274,836 264,907 8.05%
NOSH 137,047 136,746 136,434 135,256 134,669 134,723 134,470 1.27%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 9.22% 7.48% 4.99% 5.07% 12.80% 19.92% 6.83% -
ROE 2.26% 1.77% 1.18% 1.15% 3.10% 4.35% 1.49% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 52.22 49.74 48.44 44.29 50.15 44.33 44.02 12.07%
EPS 4.91 3.75 2.44 2.34 6.51 8.87 2.93 41.12%
DPS 0.00 0.00 0.00 8.50 0.00 0.00 0.00 -
NAPS 2.17 2.12 2.07 2.04 2.10 2.04 1.97 6.66%
Adjusted Per Share Value based on latest NOSH - 135,256
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 50.47 47.95 46.60 42.23 47.61 42.10 41.73 13.52%
EPS 4.74 3.61 2.35 2.23 6.18 8.42 2.78 42.76%
DPS 0.00 0.00 0.00 8.11 0.00 0.00 0.00 -
NAPS 2.0974 2.0436 1.991 1.9452 1.9938 1.9376 1.8676 8.05%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.50 2.69 2.99 2.92 2.32 1.91 2.24 -
P/RPS 4.79 5.41 6.17 6.59 4.63 4.31 5.09 -3.97%
P/EPS 50.94 71.82 122.54 124.79 35.64 21.53 76.45 -23.73%
EY 1.96 1.39 0.82 0.80 2.81 4.64 1.31 30.84%
DY 0.00 0.00 0.00 2.91 0.00 0.00 0.00 -
P/NAPS 1.15 1.27 1.44 1.43 1.10 0.94 1.14 0.58%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 28/02/18 16/11/17 29/08/17 23/05/17 22/02/17 15/11/16 -
Price 2.50 2.52 2.86 2.87 2.30 2.09 2.10 -
P/RPS 4.79 5.07 5.90 6.48 4.59 4.71 4.77 0.27%
P/EPS 50.94 67.28 117.21 122.65 35.33 23.56 71.67 -20.37%
EY 1.96 1.49 0.85 0.82 2.83 4.24 1.40 25.17%
DY 0.00 0.00 0.00 2.96 0.00 0.00 0.00 -
P/NAPS 1.15 1.19 1.38 1.41 1.10 1.02 1.07 4.92%

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