[YSPSAH] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock

[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING

Announcement Date

15-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 19.77%

YoY- -8.33%

Quarter Report

YSPSAH 2nd Qtr 16.pdf

Latest QR

Upcoming QR

YSPSAH's Result

YSPSAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Annualized Quarter Result
Revenue	288,670	278,886	254,892	236,304	219,882	195,088	190,810	7.14%
YoY %	3.51%	9.41%	7.87%	7.47%	12.71%	2.24%	-	-
Horiz. %	151.29%	146.16%	133.58%	123.84%	115.24%	102.24%	100.00%	-
PBT	30,474	47,482	32,474	32,532	37,278	20,500	22,232	5.39%
YoY %	-35.82%	46.22%	-0.18%	-12.73%	81.84%	-7.79%	-	-
Horiz. %	137.07%	213.58%	146.07%	146.33%	167.68%	92.21%	100.00%	-
Tax	-8,396	-13,438	-9,114	-8,574	-11,536	-7,040	-5,924	5.98%
YoY %	37.52%	-47.44%	-6.30%	25.68%	-63.86%	-18.84%	-	-
Horiz. %	141.73%	226.84%	153.85%	144.73%	194.73%	118.84%	100.00%	-
NP	22,078	34,044	23,360	23,958	25,742	13,460	16,308	5.17%
YoY %	-35.15%	45.74%	-2.50%	-6.93%	91.25%	-17.46%	-	-
Horiz. %	135.38%	208.76%	143.24%	146.91%	157.85%	82.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,382	34,166	23,864	23,408	25,536	12,838	15,904	5.85%
YoY %	-34.49%	43.17%	1.95%	-8.33%	98.91%	-19.28%	-	-
Horiz. %	140.73%	214.83%	150.05%	147.18%	160.56%	80.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.55%	28.30%	28.07%	26.36%	30.95%	34.34%	26.65%	-
YoY %	-2.65%	0.82%	6.49%	-14.83%	-9.87%	28.86%	-	-
Horiz. %	103.38%	106.19%	105.33%	98.91%	116.14%	128.86%	100.00%	-
Total Cost	266,592	244,842	231,532	212,346	194,140	181,628	174,502	7.31%
YoY %	8.88%	5.75%	9.04%	9.38%	6.89%	4.08%	-	-
Horiz. %	152.77%	140.31%	132.68%	121.69%	111.25%	104.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	314,056	298,236	275,042	259,939	239,649	223,732	218,081	6.26%
YoY %	5.30%	8.43%	5.81%	8.47%	7.11%	2.59%	-	-
Horiz. %	144.01%	136.75%	126.12%	119.19%	109.89%	102.59%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	23,623	19,241	22,920	21,549	17,308	17,312	-	-
YoY %	22.77%	-16.05%	6.36%	24.50%	-0.02%	0.00%	-	-
Horiz. %	136.45%	111.14%	132.39%	124.47%	99.98%	100.00%	-	-
Div Payout %	105.55%	56.32%	96.05%	92.06%	67.78%	134.85%	-	-
YoY %	87.41%	-41.36%	4.33%	35.82%	-49.74%	0.00%	-	-
Horiz. %	78.27%	41.76%	71.23%	68.27%	50.26%	100.00%	-	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	314,056	298,236	275,042	259,939	239,649	223,732	218,081	6.26%
YoY %	5.30%	8.43%	5.81%	8.47%	7.11%	2.59%	-	-
Horiz. %	144.01%	136.75%	126.12%	119.19%	109.89%	102.59%	100.00%	-
NOSH	139,581	137,977	134,824	134,683	133,138	133,174	132,976	0.81%
YoY %	1.16%	2.34%	0.10%	1.16%	-0.03%	0.15%	-	-
Horiz. %	104.97%	103.76%	101.39%	101.28%	100.12%	100.15%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	7.65%	12.21%	9.16%	10.14%	11.71%	6.90%	8.55%	-
YoY %	-37.35%	33.30%	-9.66%	-13.41%	69.71%	-19.30%	-	-
Horiz. %	89.47%	142.81%	107.13%	118.60%	136.96%	80.70%	100.00%	-
ROE	7.13%	11.46%	8.68%	9.01%	10.66%	5.74%	7.29%	-
YoY %	-37.78%	32.03%	-3.66%	-15.48%	85.71%	-21.26%	-	-
Horiz. %	97.81%	157.20%	119.07%	123.59%	146.23%	78.74%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	207.73	202.92	189.05	175.45	165.15	146.49	143.49	6.35%
YoY %	2.37%	7.34%	7.75%	6.24%	12.74%	2.09%	-	-
Horiz. %	144.77%	141.42%	131.75%	122.27%	115.10%	102.09%	100.00%	-
EPS	16.14	24.92	17.70	17.38	19.18	9.64	11.96	5.12%
YoY %	-35.23%	40.79%	1.84%	-9.38%	98.96%	-19.40%	-	-
Horiz. %	134.95%	208.36%	147.99%	145.32%	160.37%	80.60%	100.00%	-
DPS	17.00	14.00	17.00	16.00	13.00	13.00	0.00	-
YoY %	21.43%	-17.65%	6.25%	23.08%	0.00%	0.00%	-	-
Horiz. %	130.77%	107.69%	130.77%	123.08%	100.00%	100.00%	-	-
NAPS	2.26	2.17	2.04	1.93	1.80	1.68	1.64	5.48%
YoY %	4.15%	6.37%	5.70%	7.22%	7.14%	2.44%	-	-
Horiz. %	137.80%	132.32%	124.39%	117.68%	109.76%	102.44%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 134,743
RPS	203.51	196.61	179.70	166.59	155.02	137.54	134.52	7.14%
YoY %	3.51%	9.41%	7.87%	7.46%	12.71%	2.25%	-	-
Horiz. %	151.29%	146.16%	133.59%	123.84%	115.24%	102.25%	100.00%	-
EPS	15.78	24.09	16.82	16.50	18.00	9.05	11.21	5.86%
YoY %	-34.50%	43.22%	1.94%	-8.33%	98.90%	-19.27%	-	-
Horiz. %	140.77%	214.90%	150.04%	147.19%	160.57%	80.73%	100.00%	-
DPS	16.65	13.56	16.16	15.19	12.20	12.21	0.00	-
YoY %	22.79%	-16.09%	6.39%	24.51%	-0.08%	0.00%	-	-
Horiz. %	136.36%	111.06%	132.35%	124.41%	99.92%	100.00%	-	-
NAPS	2.2141	2.1025	1.939	1.8326	1.6895	1.5773	1.5375	6.26%
YoY %	5.31%	8.43%	5.81%	8.47%	7.11%	2.59%	-	-
Horiz. %	144.01%	136.75%	126.11%	119.19%	109.89%	102.59%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	2.46	2.55	2.92	2.21	2.62	1.70	1.29	-
P/RPS	1.18	1.26	1.54	1.26	1.59	1.16	0.90	4.61%
YoY %	-6.35%	-18.18%	22.22%	-20.75%	37.07%	28.89%	-	-
Horiz. %	131.11%	140.00%	171.11%	140.00%	176.67%	128.89%	100.00%	-
P/EPS	15.27	10.26	16.50	12.72	13.66	17.63	10.79	5.95%
YoY %	48.83%	-37.82%	29.72%	-6.88%	-22.52%	63.39%	-	-
Horiz. %	141.52%	95.09%	152.92%	117.89%	126.60%	163.39%	100.00%	-
EY	6.55	9.75	6.06	7.86	7.32	5.67	9.27	-5.62%
YoY %	-32.82%	60.89%	-22.90%	7.38%	29.10%	-38.83%	-	-
Horiz. %	70.66%	105.18%	65.37%	84.79%	78.96%	61.17%	100.00%	-
DY	6.91	5.49	5.82	7.24	4.96	7.65	0.00	-
YoY %	25.87%	-5.67%	-19.61%	45.97%	-35.16%	0.00%	-	-
Horiz. %	90.33%	71.76%	76.08%	94.64%	64.84%	100.00%	-	-
P/NAPS	1.09	1.18	1.43	1.15	1.46	1.01	0.79	5.50%
YoY %	-7.63%	-17.48%	24.35%	-21.23%	44.55%	27.85%	-	-
Horiz. %	137.97%	149.37%	181.01%	145.57%	184.81%	127.85%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	29/08/19	13/08/18	29/08/17	15/08/16	18/08/15	29/08/14	20/08/13	-
Price	2.30	2.80	2.87	2.14	2.33	1.68	1.38	-
P/RPS	1.11	1.38	1.52	1.22	1.41	1.15	0.96	2.44%
YoY %	-19.57%	-9.21%	24.59%	-13.48%	22.61%	19.79%	-	-
Horiz. %	115.63%	143.75%	158.33%	127.08%	146.88%	119.79%	100.00%	-
P/EPS	14.28	11.26	16.21	12.31	12.15	17.43	11.54	3.61%
YoY %	26.82%	-30.54%	31.68%	1.32%	-30.29%	51.04%	-	-
Horiz. %	123.74%	97.57%	140.47%	106.67%	105.29%	151.04%	100.00%	-
EY	7.00	8.88	6.17	8.12	8.23	5.74	8.67	-3.50%
YoY %	-21.17%	43.92%	-24.01%	-1.34%	43.38%	-33.79%	-	-
Horiz. %	80.74%	102.42%	71.16%	93.66%	94.93%	66.21%	100.00%	-
DY	7.39	5.00	5.92	7.48	5.58	7.74	0.00	-
YoY %	47.80%	-15.54%	-20.86%	34.05%	-27.91%	0.00%	-	-
Horiz. %	95.48%	64.60%	76.49%	96.64%	72.09%	100.00%	-	-
P/NAPS	1.02	1.29	1.41	1.11	1.29	1.00	0.84	3.28%
YoY %	-20.93%	-8.51%	27.03%	-13.95%	29.00%	19.05%	-	-
Horiz. %	121.43%	153.57%	167.86%	132.14%	153.57%	119.05%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

335

HLIND

HONG LEONG INDUSTRIES BHD

320

PTRANS

PERAK TRANSIT BERHAD

314

TOPGLOV

TOP GLOVE CORPORATION BHD

212

YTLPOWR

YTL POWER INTERNATIONAL BHD

187

MBSB

MALAYSIA BUILDING SOCIETY BHD

166

GENTING

GENTING BHD

149

PBBANK

PUBLIC BANK BHD

136

GENM

GENTING MALAYSIA BERHAD

132

Daily Stocks

INGENIEU

0.095

0.00

460,202,600

HSI-CV8

0.16

-0.005

188,554,500

HSI-HUZ

0.165

-0.015

147,716,000

INGENIEU-WB

0.02

0.00

125,367,700

ASB

0.13

+0.005

54,975,300

JAKS

0.135

+0.01

53,795,300

AHB

0.17

+0.01

52,288,200

MBSB

0.945

+0.055

46,613,600

TOPGLOV

1.21

+0.01

43,036,100

WIDAD

0.065

+0.005

42,159,500

More active Stocks

MPI

37.52

+0.92

137,800

PANAMY

19.96

+0.48

47,900

ARKA

2.39

+0.37

220,700

GAMUDA

5.86

+0.28

5,078,000

HLIND

11.32

+0.24

19,500

NESTLE

129.70

+0.20

10,400

GCB-C5

1.01

+0.195

50,000

TENAGA

12.78

+0.18

1,848,900

PETDAG

21.06

+0.16

10,900

SAM

5.91

+0.15

303,400

More gainer Stocks

HEIM

25.20

-0.40

11,400

ALLIANZ

23.06

-0.32

2,400

UTDPLT

25.70

-0.14

99,200

DLADY

32.86

-0.14

2,000

KUAISHO-C17

0.08

-0.12

58,800

AJI

15.84

-0.10

15,800

IDEAL

3.40

-0.10

3,000

DELEUM

1.38

-0.09

602,800

PARAGON

3.31

-0.09

88,300

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More