[YSPSAH] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 23.58%
YoY- -11.39%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 222,925 202,226 190,827 180,610 156,773 138,483 130,775 9.29%
PBT 39,527 25,230 22,019 20,151 18,666 16,936 16,103 16.13%
Tax -10,154 -8,139 -5,371 -6,580 -2,939 -4,488 -3,885 17.35%
NP 29,373 17,091 16,648 13,571 15,727 12,448 12,218 15.73%
-
NP to SH 28,968 16,492 16,191 13,628 15,380 12,157 12,060 15.71%
-
Tax Rate 25.69% 32.26% 24.39% 32.65% 15.75% 26.50% 24.13% -
Total Cost 193,552 185,135 174,179 167,039 141,046 126,035 118,557 8.50%
-
Net Worth 256,898 235,410 226,168 218,260 182,011 167,513 152,073 9.12%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 8,697 8,645 - - - - 5,811 6.94%
Div Payout % 30.02% 52.42% - - - - 48.19% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 256,898 235,410 226,168 218,260 182,011 167,513 152,073 9.12%
NOSH 133,801 133,000 133,040 133,085 113,757 97,961 96,861 5.52%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 13.18% 8.45% 8.72% 7.51% 10.03% 8.99% 9.34% -
ROE 11.28% 7.01% 7.16% 6.24% 8.45% 7.26% 7.93% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 166.61 152.05 143.44 135.71 137.81 141.36 135.01 3.56%
EPS 21.65 12.40 12.17 10.24 13.52 12.41 14.43 6.99%
DPS 6.50 6.50 0.00 0.00 0.00 0.00 6.00 1.34%
NAPS 1.92 1.77 1.70 1.64 1.60 1.71 1.57 3.40%
Adjusted Per Share Value based on latest NOSH - 133,333
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 157.16 142.57 134.53 127.33 110.52 97.63 92.20 9.29%
EPS 20.42 11.63 11.41 9.61 10.84 8.57 8.50 15.72%
DPS 6.13 6.09 0.00 0.00 0.00 0.00 4.10 6.92%
NAPS 1.8111 1.6596 1.5945 1.5387 1.2832 1.181 1.0721 9.12%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.48 1.30 1.34 1.04 1.00 1.09 1.03 -
P/RPS 1.49 0.85 0.93 0.77 0.73 0.77 0.76 11.86%
P/EPS 11.45 10.48 11.01 10.16 7.40 8.78 8.27 5.56%
EY 8.73 9.54 9.08 9.85 13.52 11.39 12.09 -5.27%
DY 2.62 5.00 0.00 0.00 0.00 0.00 5.83 -12.47%
P/NAPS 1.29 0.73 0.79 0.63 0.63 0.64 0.66 11.81%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 26/02/14 27/02/13 27/02/12 25/02/11 10/02/10 -
Price 2.61 1.50 1.36 1.04 1.03 1.10 1.04 -
P/RPS 1.57 0.99 0.95 0.77 0.75 0.78 0.77 12.60%
P/EPS 12.06 12.10 11.18 10.16 7.62 8.86 8.35 6.31%
EY 8.30 8.27 8.95 9.85 13.13 11.28 11.97 -5.91%
DY 2.49 4.33 0.00 0.00 0.00 0.00 5.77 -13.06%
P/NAPS 1.36 0.85 0.80 0.63 0.64 0.64 0.66 12.79%

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