[YSPSAH] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 18.03%
YoY- 138.61%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 283,624 258,052 236,461 225,680 196,486 189,390 178,845 7.98%
PBT 43,890 28,828 29,768 42,842 20,337 21,972 21,680 12.46%
Tax -12,632 -8,856 -8,405 -12,470 -7,141 -5,330 -6,962 10.43%
NP 31,258 19,972 21,362 30,372 13,196 16,641 14,717 13.37%
-
NP to SH 31,342 20,348 20,858 30,141 12,632 16,158 14,704 13.43%
-
Tax Rate 28.78% 30.72% 28.24% 29.11% 35.11% 24.26% 32.11% -
Total Cost 252,365 238,080 215,098 195,308 183,290 172,749 164,128 7.43%
-
Net Worth 306,437 280,553 265,221 251,177 227,535 222,159 215,504 6.03%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 12,883 15,360 14,360 11,579 11,532 - - -
Div Payout % 41.10% 75.49% 68.85% 38.42% 91.29% - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 306,437 280,553 265,221 251,177 227,535 222,159 215,504 6.03%
NOSH 138,220 135,532 134,629 133,605 133,061 133,029 133,027 0.63%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 11.02% 7.74% 9.03% 13.46% 6.72% 8.79% 8.23% -
ROE 10.23% 7.25% 7.86% 12.00% 5.55% 7.27% 6.82% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 205.47 190.40 175.64 168.92 147.67 142.37 134.44 7.32%
EPS 22.80 15.01 15.49 22.56 9.49 12.15 11.05 12.82%
DPS 9.33 11.33 10.67 8.67 8.67 0.00 0.00 -
NAPS 2.22 2.07 1.97 1.88 1.71 1.67 1.62 5.38%
Adjusted Per Share Value based on latest NOSH - 134,398
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 199.95 181.93 166.70 159.10 138.52 133.52 126.09 7.98%
EPS 22.10 14.35 14.71 21.25 8.91 11.39 10.37 13.43%
DPS 9.08 10.83 10.12 8.16 8.13 0.00 0.00 -
NAPS 2.1604 1.9779 1.8698 1.7708 1.6041 1.5662 1.5193 6.04%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 3.25 2.99 2.24 2.32 1.55 1.26 1.06 -
P/RPS 1.58 1.57 1.28 1.37 1.05 0.89 0.79 12.24%
P/EPS 14.31 19.92 14.46 10.28 16.33 10.37 9.59 6.89%
EY 6.99 5.02 6.92 9.72 6.12 9.64 10.43 -6.44%
DY 2.87 3.79 4.76 3.74 5.59 0.00 0.00 -
P/NAPS 1.46 1.44 1.14 1.23 0.91 0.75 0.65 14.43%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 21/11/18 16/11/17 15/11/16 24/11/15 27/11/14 12/11/13 14/11/12 -
Price 3.01 2.86 2.10 2.48 1.42 1.30 1.08 -
P/RPS 1.46 1.50 1.20 1.47 0.96 0.91 0.80 10.54%
P/EPS 13.26 19.05 13.55 10.99 14.96 10.70 9.77 5.21%
EY 7.54 5.25 7.38 9.10 6.69 9.34 10.23 -4.95%
DY 3.10 3.96 5.08 3.49 6.10 0.00 0.00 -
P/NAPS 1.36 1.38 1.07 1.32 0.83 0.78 0.67 12.51%

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