[YSPSAH] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -32.53%
YoY- -47.72%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 298,952 286,372 270,156 265,216 237,236 205,728 195,132 7.36%
PBT 27,996 40,360 46,696 30,436 52,984 31,932 24,388 2.32%
Tax -8,732 -13,948 -12,120 -10,600 -15,396 -9,484 -6,132 6.06%
NP 19,264 26,412 34,576 19,836 37,588 22,448 18,256 0.89%
-
NP to SH 19,336 26,916 35,068 19,544 37,384 21,820 17,752 1.43%
-
Tax Rate 31.19% 34.56% 25.96% 34.83% 29.06% 29.70% 25.14% -
Total Cost 279,688 259,960 235,580 245,380 199,648 183,280 176,876 7.93%
-
Net Worth 318,156 297,511 282,806 263,817 244,966 231,504 223,228 6.08%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 318,156 297,511 282,806 263,817 244,966 231,504 223,228 6.08%
NOSH 138,404 137,047 134,669 134,600 133,133 133,048 132,874 0.68%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 6.44% 9.22% 12.80% 7.48% 15.84% 10.91% 9.36% -
ROE 6.08% 9.05% 12.40% 7.41% 15.26% 9.43% 7.95% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 216.12 208.88 200.61 197.04 178.19 154.63 146.85 6.64%
EPS 13.96 19.64 26.04 14.52 28.08 16.40 13.36 0.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.17 2.10 1.96 1.84 1.74 1.68 5.37%
Adjusted Per Share Value based on latest NOSH - 134,600
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 210.76 201.89 190.46 186.98 167.25 145.04 137.57 7.36%
EPS 13.63 18.98 24.72 13.78 26.36 15.38 12.52 1.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.243 2.0974 1.9938 1.8599 1.727 1.6321 1.5738 6.08%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 2.85 2.50 2.32 2.40 1.60 1.41 1.02 -
P/RPS 1.32 1.20 1.16 1.22 0.90 0.91 0.69 11.41%
P/EPS 20.39 12.73 8.91 16.53 5.70 8.60 7.63 17.79%
EY 4.90 7.85 11.22 6.05 17.55 11.63 13.10 -15.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.15 1.10 1.22 0.87 0.81 0.61 12.54%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 25/05/18 23/05/17 27/05/16 14/05/15 20/05/14 16/05/13 -
Price 2.49 2.50 2.30 2.31 1.61 1.70 1.10 -
P/RPS 1.15 1.20 1.15 1.17 0.90 1.10 0.75 7.38%
P/EPS 17.81 12.73 8.83 15.91 5.73 10.37 8.23 13.72%
EY 5.61 7.85 11.32 6.29 17.44 9.65 12.15 -12.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.15 1.10 1.18 0.88 0.98 0.65 8.82%

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