[YSPSAH] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock

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

Announcement Date

21-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Sep-2018 [#3]

Profit Trend

QoQ- -8.26%

YoY- 54.03%

Quarter Report

YSPSAH 3rd Qtr 18.pdf

Latest QR

Upcoming QR

YSPSAH's Result

YSPSAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Annualized Quarter Result
Revenue	277,300	294,692	291,337	283,624	258,052	236,461	225,680	3.48%
YoY %	-5.90%	1.15%	2.72%	9.91%	9.13%	4.78%	-	-
Horiz. %	122.87%	130.58%	129.09%	125.68%	114.34%	104.78%	100.00%	-
PBT	21,805	32,982	33,432	43,890	28,828	29,768	42,842	-10.63%
YoY %	-33.89%	-1.35%	-23.83%	52.25%	-3.16%	-30.52%	-	-
Horiz. %	50.90%	76.99%	78.04%	102.45%	67.29%	69.48%	100.00%	-
Tax	-6,374	-9,000	-8,294	-12,632	-8,856	-8,405	-12,470	-10.57%
YoY %	29.18%	-8.51%	34.34%	-42.64%	-5.37%	32.60%	-	-
Horiz. %	51.11%	72.17%	66.51%	101.30%	71.02%	67.40%	100.00%	-
NP	15,430	23,982	25,137	31,258	19,972	21,362	30,372	-10.66%
YoY %	-35.66%	-4.59%	-19.58%	56.51%	-6.51%	-29.67%	-	-
Horiz. %	50.80%	78.96%	82.76%	102.92%	65.76%	70.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,349	23,673	25,633	31,342	20,348	20,858	30,141	-10.62%
YoY %	-35.16%	-7.65%	-18.22%	54.03%	-2.45%	-30.80%	-	-
Horiz. %	50.92%	78.54%	85.04%	103.98%	67.51%	69.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.23%	27.29%	24.81%	28.78%	30.72%	28.24%	29.11%	-
YoY %	7.11%	10.00%	-13.79%	-6.32%	8.78%	-2.99%	-	-
Horiz. %	100.41%	93.75%	85.23%	98.87%	105.53%	97.01%	100.00%	-
Total Cost	261,869	270,709	266,200	252,365	238,080	215,098	195,308	5.00%
YoY %	-3.27%	1.69%	5.48%	6.00%	10.68%	10.13%	-	-
Horiz. %	134.08%	138.61%	136.30%	129.21%	121.90%	110.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	339,507	337,099	326,624	306,437	280,553	265,221	251,177	5.14%
YoY %	0.71%	3.21%	6.59%	9.23%	5.78%	5.59%	-	-
Horiz. %	135.17%	134.21%	130.04%	122.00%	111.70%	105.59%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	14,902	14,982	15,819	12,883	15,360	14,360	11,579	4.29%
YoY %	-0.53%	-5.29%	22.79%	-16.13%	6.96%	24.02%	-	-
Horiz. %	128.70%	129.39%	136.62%	111.26%	132.65%	124.02%	100.00%	-
Div Payout %	97.09%	63.29%	61.71%	41.10%	75.49%	68.85%	38.42%	-
YoY %	53.40%	2.56%	50.15%	-45.56%	9.64%	79.20%	-	-
Horiz. %	252.71%	164.73%	160.62%	106.98%	196.49%	179.20%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	339,507	337,099	326,624	306,437	280,553	265,221	251,177	5.14%
YoY %	0.71%	3.21%	6.59%	9.23%	5.78%	5.59%	-	-
Horiz. %	135.17%	134.21%	130.04%	122.00%	111.70%	105.59%	100.00%	-
NOSH	140,899	140,691	139,581	138,220	135,532	134,629	133,605	0.88%
YoY %	0.15%	0.80%	0.98%	1.98%	0.67%	0.77%	-	-
Horiz. %	105.46%	105.30%	104.47%	103.45%	101.44%	100.77%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	5.56%	8.14%	8.63%	11.02%	7.74%	9.03%	13.46%	-
YoY %	-31.70%	-5.68%	-21.69%	42.38%	-14.29%	-32.91%	-	-
Horiz. %	41.31%	60.48%	64.12%	81.87%	57.50%	67.09%	100.00%	-
ROE	4.52%	7.02%	7.85%	10.23%	7.25%	7.86%	12.00%	-
YoY %	-35.61%	-10.57%	-23.26%	41.10%	-7.76%	-34.50%	-	-
Horiz. %	37.67%	58.50%	65.42%	85.25%	60.42%	65.50%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	198.48	209.81	208.72	205.47	190.40	175.64	168.92	2.72%
YoY %	-5.40%	0.52%	1.58%	7.91%	8.40%	3.98%	-	-
Horiz. %	117.50%	124.21%	123.56%	121.64%	112.72%	103.98%	100.00%	-
EPS	10.99	16.92	18.44	22.80	15.01	15.49	22.56	-11.28%
YoY %	-35.05%	-8.24%	-19.12%	51.90%	-3.10%	-31.34%	-	-
Horiz. %	48.71%	75.00%	81.74%	101.06%	66.53%	68.66%	100.00%	-
DPS	10.67	10.67	11.33	9.33	11.33	10.67	8.67	3.51%
YoY %	0.00%	-5.83%	21.44%	-17.65%	6.19%	23.07%	-	-
Horiz. %	123.07%	123.07%	130.68%	107.61%	130.68%	123.07%	100.00%	-
NAPS	2.43	2.40	2.34	2.22	2.07	1.97	1.88	4.36%
YoY %	1.25%	2.56%	5.41%	7.25%	5.08%	4.79%	-	-
Horiz. %	129.26%	127.66%	124.47%	118.09%	110.11%	104.79%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 138,220
RPS	195.50	207.76	205.39	199.95	181.93	166.70	159.10	3.49%
YoY %	-5.90%	1.15%	2.72%	9.90%	9.14%	4.78%	-	-
Horiz. %	122.88%	130.58%	129.09%	125.68%	114.35%	104.78%	100.00%	-
EPS	10.82	16.69	18.07	22.10	14.35	14.71	21.25	-10.63%
YoY %	-35.17%	-7.64%	-18.24%	54.01%	-2.45%	-30.78%	-	-
Horiz. %	50.92%	78.54%	85.04%	104.00%	67.53%	69.22%	100.00%	-
DPS	10.51	10.56	11.15	9.08	10.83	10.12	8.16	4.30%
YoY %	-0.47%	-5.29%	22.80%	-16.16%	7.02%	24.02%	-	-
Horiz. %	128.80%	129.41%	136.64%	111.27%	132.72%	124.02%	100.00%	-
NAPS	2.3935	2.3765	2.3027	2.1604	1.9779	1.8698	1.7708	5.14%
YoY %	0.72%	3.20%	6.59%	9.23%	5.78%	5.59%	-	-
Horiz. %	135.16%	134.20%	130.04%	122.00%	111.70%	105.59%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	1.99	2.32	2.32	3.25	2.99	2.24	2.32	-
P/RPS	1.00	1.11	1.11	1.58	1.57	1.28	1.37	-5.10%
YoY %	-9.91%	0.00%	-29.75%	0.64%	22.66%	-6.57%	-	-
Horiz. %	72.99%	81.02%	81.02%	115.33%	114.60%	93.43%	100.00%	-
P/EPS	18.11	13.76	12.63	14.31	19.92	14.46	10.28	9.88%
YoY %	31.61%	8.95%	-11.74%	-28.16%	37.76%	40.66%	-	-
Horiz. %	176.17%	133.85%	122.86%	139.20%	193.77%	140.66%	100.00%	-
EY	5.52	7.26	7.92	6.99	5.02	6.92	9.72	-8.99%
YoY %	-23.97%	-8.33%	13.30%	39.24%	-27.46%	-28.81%	-	-
Horiz. %	56.79%	74.69%	81.48%	71.91%	51.65%	71.19%	100.00%	-
DY	5.36	4.60	4.89	2.87	3.79	4.76	3.74	6.17%
YoY %	16.52%	-5.93%	70.38%	-24.27%	-20.38%	27.27%	-	-
Horiz. %	143.32%	122.99%	130.75%	76.74%	101.34%	127.27%	100.00%	-
P/NAPS	0.82	0.97	0.99	1.46	1.44	1.14	1.23	-6.52%
YoY %	-15.46%	-2.02%	-32.19%	1.39%	26.32%	-7.32%	-	-
Horiz. %	66.67%	78.86%	80.49%	118.70%	117.07%	92.68%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	23/11/21	30/11/20	19/11/19	21/11/18	16/11/17	15/11/16	24/11/15	-
Price	1.99	2.42	2.33	3.01	2.86	2.10	2.48	-
P/RPS	1.00	1.15	1.12	1.46	1.50	1.20	1.47	-6.21%
YoY %	-13.04%	2.68%	-23.29%	-2.67%	25.00%	-18.37%	-	-
Horiz. %	68.03%	78.23%	76.19%	99.32%	102.04%	81.63%	100.00%	-
P/EPS	18.11	14.36	12.69	13.26	19.05	13.55	10.99	8.67%
YoY %	26.11%	13.16%	-4.30%	-30.39%	40.59%	23.29%	-	-
Horiz. %	164.79%	130.66%	115.47%	120.66%	173.34%	123.29%	100.00%	-
EY	5.52	6.96	7.88	7.54	5.25	7.38	9.10	-7.98%
YoY %	-20.69%	-11.68%	4.51%	43.62%	-28.86%	-18.90%	-	-
Horiz. %	60.66%	76.48%	86.59%	82.86%	57.69%	81.10%	100.00%	-
DY	5.36	4.41	4.86	3.10	3.96	5.08	3.49	7.40%
YoY %	21.54%	-9.26%	56.77%	-21.72%	-22.05%	45.56%	-	-
Horiz. %	153.58%	126.36%	139.26%	88.83%	113.47%	145.56%	100.00%	-
P/NAPS	0.82	1.01	1.00	1.36	1.38	1.07	1.32	-7.62%
YoY %	-18.81%	1.00%	-26.47%	-1.45%	28.97%	-18.94%	-	-
Horiz. %	62.12%	76.52%	75.76%	103.03%	104.55%	81.06%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos