[YSPSAH] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
16-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -14.73%
YoY- -2.45%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 294,692 291,337 283,624 258,052 236,461 225,680 196,486 6.98%
PBT 32,982 33,432 43,890 28,828 29,768 42,842 20,337 8.38%
Tax -9,000 -8,294 -12,632 -8,856 -8,405 -12,470 -7,141 3.92%
NP 23,982 25,137 31,258 19,972 21,362 30,372 13,196 10.45%
-
NP to SH 23,673 25,633 31,342 20,348 20,858 30,141 12,632 11.02%
-
Tax Rate 27.29% 24.81% 28.78% 30.72% 28.24% 29.11% 35.11% -
Total Cost 270,709 266,200 252,365 238,080 215,098 195,308 183,290 6.70%
-
Net Worth 337,099 326,624 306,437 280,553 265,221 251,177 227,535 6.76%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 14,982 15,819 12,883 15,360 14,360 11,579 11,532 4.45%
Div Payout % 63.29% 61.71% 41.10% 75.49% 68.85% 38.42% 91.29% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 337,099 326,624 306,437 280,553 265,221 251,177 227,535 6.76%
NOSH 140,691 139,581 138,220 135,532 134,629 133,605 133,061 0.93%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 8.14% 8.63% 11.02% 7.74% 9.03% 13.46% 6.72% -
ROE 7.02% 7.85% 10.23% 7.25% 7.86% 12.00% 5.55% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 209.81 208.72 205.47 190.40 175.64 168.92 147.67 6.02%
EPS 16.92 18.44 22.80 15.01 15.49 22.56 9.49 10.10%
DPS 10.67 11.33 9.33 11.33 10.67 8.67 8.67 3.51%
NAPS 2.40 2.34 2.22 2.07 1.97 1.88 1.71 5.80%
Adjusted Per Share Value based on latest NOSH - 136,434
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 207.76 205.39 199.95 181.93 166.70 159.10 138.52 6.98%
EPS 16.69 18.07 22.10 14.35 14.71 21.25 8.91 11.01%
DPS 10.56 11.15 9.08 10.83 10.12 8.16 8.13 4.45%
NAPS 2.3765 2.3027 2.1604 1.9779 1.8698 1.7708 1.6041 6.76%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 2.32 2.32 3.25 2.99 2.24 2.32 1.55 -
P/RPS 1.11 1.11 1.58 1.57 1.28 1.37 1.05 0.92%
P/EPS 13.76 12.63 14.31 19.92 14.46 10.28 16.33 -2.81%
EY 7.26 7.92 6.99 5.02 6.92 9.72 6.12 2.88%
DY 4.60 4.89 2.87 3.79 4.76 3.74 5.59 -3.19%
P/NAPS 0.97 0.99 1.46 1.44 1.14 1.23 0.91 1.06%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/11/20 19/11/19 21/11/18 16/11/17 15/11/16 24/11/15 27/11/14 -
Price 2.42 2.33 3.01 2.86 2.10 2.48 1.42 -
P/RPS 1.15 1.12 1.46 1.50 1.20 1.47 0.96 3.05%
P/EPS 14.36 12.69 13.26 19.05 13.55 10.99 14.96 -0.67%
EY 6.96 7.88 7.54 5.25 7.38 9.10 6.69 0.66%
DY 4.41 4.86 3.10 3.96 5.08 3.49 6.10 -5.25%
P/NAPS 1.01 1.00 1.36 1.38 1.07 1.32 0.83 3.32%

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