[YSPSAH] YoY Quarter Result on 30-Jun-2015 [#2]

Stock

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

Announcement Date

18-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- -63.39%

YoY- 254.98%

Quarter Report

YSPSAH 2nd Qtr 15.pdf

Latest QR

Upcoming QR

YSPSAH's Result

YSPSAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Quarter Result
Revenue	67,850	59,907	51,848	50,632	46,112	46,622	45,307	6.95%
YoY %	13.26%	15.54%	2.40%	9.80%	-1.09%	2.90%	-	-
Horiz. %	149.76%	132.22%	114.44%	111.75%	101.78%	102.90%	100.00%	-
PBT	13,651	4,563	8,657	5,393	2,267	5,019	5,911	14.96%
YoY %	199.17%	-47.29%	60.52%	137.89%	-54.83%	-15.09%	-	-
Horiz. %	230.94%	77.20%	146.46%	91.24%	38.35%	84.91%	100.00%	-
Tax	-3,232	-1,527	-1,637	-1,919	-1,149	-1,429	-1,364	15.45%
YoY %	-111.66%	6.72%	14.70%	-67.01%	19.59%	-4.77%	-	-
Horiz. %	236.95%	111.95%	120.01%	140.69%	84.24%	104.77%	100.00%	-
NP	10,419	3,036	7,020	3,474	1,118	3,590	4,547	14.81%
YoY %	243.18%	-56.75%	102.07%	210.73%	-68.86%	-21.05%	-	-
Horiz. %	229.14%	66.77%	154.39%	76.40%	24.59%	78.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,354	3,165	6,818	3,422	964	3,514	4,542	14.71%
YoY %	227.14%	-53.58%	99.24%	254.98%	-72.57%	-22.63%	-	-
Horiz. %	227.96%	69.68%	150.11%	75.34%	21.22%	77.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.68%	33.46%	18.91%	35.58%	50.68%	28.47%	23.08%	-
YoY %	-29.23%	76.94%	-46.85%	-29.79%	78.01%	23.35%	-	-
Horiz. %	102.60%	144.97%	81.93%	154.16%	219.58%	123.35%	100.00%	-
Total Cost	57,431	56,871	44,828	47,158	44,994	43,032	40,760	5.87%
YoY %	0.98%	26.86%	-4.94%	4.81%	4.56%	5.57%	-	-
Horiz. %	140.90%	139.53%	109.98%	115.70%	110.39%	105.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	298,236	275,923	260,054	239,673	224,933	218,293	214,446	5.64%
YoY %	8.09%	6.10%	8.50%	6.55%	3.04%	1.79%	-	-
Horiz. %	139.07%	128.67%	121.27%	111.76%	104.89%	101.79%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	9,620	11,496	10,779	8,654	8,702	-	-	-
YoY %	-16.32%	6.65%	24.56%	-0.55%	0.00%	-	-	-
Horiz. %	110.55%	132.11%	123.87%	99.45%	100.00%	-	-	-
Div Payout %	92.92%	363.25%	158.10%	252.92%	902.78%	-	-	-
YoY %	-74.42%	129.76%	-37.49%	-71.98%	0.00%	-	-	-
Horiz. %	10.29%	40.24%	17.51%	28.02%	100.00%	-	-	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	298,236	275,923	260,054	239,673	224,933	218,293	214,446	5.64%
YoY %	8.09%	6.10%	8.50%	6.55%	3.04%	1.79%	-	-
Horiz. %	139.07%	128.67%	121.27%	111.76%	104.89%	101.79%	100.00%	-
NOSH	137,977	135,256	134,743	133,151	133,888	133,106	133,196	0.58%
YoY %	2.01%	0.38%	1.20%	-0.55%	0.59%	-0.07%	-	-
Horiz. %	103.59%	101.55%	101.16%	99.97%	100.52%	99.93%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	15.36%	5.07%	13.54%	6.86%	2.42%	7.70%	10.04%	-
YoY %	202.96%	-62.56%	97.38%	183.47%	-68.57%	-23.31%	-	-
Horiz. %	152.99%	50.50%	134.86%	68.33%	24.10%	76.69%	100.00%	-
ROE	3.47%	1.15%	2.62%	1.43%	0.43%	1.61%	2.12%	-
YoY %	201.74%	-56.11%	83.22%	232.56%	-73.29%	-24.06%	-	-
Horiz. %	163.68%	54.25%	123.58%	67.45%	20.28%	75.94%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	49.37	44.29	38.48	38.03	34.44	35.03	34.02	6.40%
YoY %	11.47%	15.10%	1.18%	10.42%	-1.68%	2.97%	-	-
Horiz. %	145.12%	130.19%	113.11%	111.79%	101.23%	102.97%	100.00%	-
EPS	7.53	2.34	5.06	2.57	0.72	2.64	3.41	14.10%
YoY %	221.79%	-53.75%	96.89%	256.94%	-72.73%	-22.58%	-	-
Horiz. %	220.82%	68.62%	148.39%	75.37%	21.11%	77.42%	100.00%	-
DPS	7.00	8.50	8.00	6.50	6.50	0.00	0.00	-
YoY %	-17.65%	6.25%	23.08%	0.00%	0.00%	0.00%	-	-
Horiz. %	107.69%	130.77%	123.08%	100.00%	100.00%	-	-	-
NAPS	2.17	2.04	1.93	1.80	1.68	1.64	1.61	5.09%
YoY %	6.37%	5.70%	7.22%	7.14%	2.44%	1.86%	-	-
Horiz. %	134.78%	126.71%	119.88%	111.80%	104.35%	101.86%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 133,151
RPS	47.83	42.23	36.55	35.70	32.51	32.87	31.94	6.95%
YoY %	13.26%	15.54%	2.38%	9.81%	-1.10%	2.91%	-	-
Horiz. %	149.75%	132.22%	114.43%	111.77%	101.78%	102.91%	100.00%	-
EPS	7.30	2.23	4.81	2.41	0.68	2.48	3.20	14.72%
YoY %	227.35%	-53.64%	99.59%	254.41%	-72.58%	-22.50%	-	-
Horiz. %	228.12%	69.69%	150.31%	75.31%	21.25%	77.50%	100.00%	-
DPS	6.78	8.11	7.60	6.10	6.14	0.00	0.00	-
YoY %	-16.40%	6.71%	24.59%	-0.65%	0.00%	0.00%	-	-
Horiz. %	110.42%	132.08%	123.78%	99.35%	100.00%	-	-	-
NAPS	2.1025	1.9452	1.8334	1.6897	1.5858	1.539	1.5118	5.64%
YoY %	8.09%	6.10%	8.50%	6.55%	3.04%	1.80%	-	-
Horiz. %	139.07%	128.67%	121.27%	111.77%	104.89%	101.80%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	2.55	2.92	2.21	2.62	1.70	1.29	1.09	-
P/RPS	5.17	6.59	5.74	6.89	4.94	3.68	3.20	8.31%
YoY %	-21.55%	14.81%	-16.69%	39.47%	34.24%	15.00%	-	-
Horiz. %	161.56%	205.94%	179.38%	215.31%	154.38%	115.00%	100.00%	-
P/EPS	33.85	124.79	43.68	101.95	236.11	48.86	31.96	0.96%
YoY %	-72.87%	185.69%	-57.16%	-56.82%	383.24%	52.88%	-	-
Horiz. %	105.91%	390.46%	136.67%	318.99%	738.77%	152.88%	100.00%	-
EY	2.95	0.80	2.29	0.98	0.42	2.05	3.13	-0.98%
YoY %	268.75%	-65.07%	133.67%	133.33%	-79.51%	-34.50%	-	-
Horiz. %	94.25%	25.56%	73.16%	31.31%	13.42%	65.50%	100.00%	-
DY	2.75	2.91	3.62	2.48	3.82	0.00	0.00	-
YoY %	-5.50%	-19.61%	45.97%	-35.08%	0.00%	0.00%	-	-
Horiz. %	71.99%	76.18%	94.76%	64.92%	100.00%	-	-	-
P/NAPS	1.18	1.43	1.15	1.46	1.01	0.79	0.68	9.61%
YoY %	-17.48%	24.35%	-21.23%	44.55%	27.85%	16.18%	-	-
Horiz. %	173.53%	210.29%	169.12%	214.71%	148.53%	116.18%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	13/08/18	29/08/17	15/08/16	18/08/15	29/08/14	20/08/13	15/08/12	-
Price	2.80	2.87	2.14	2.33	1.68	1.38	1.03	-
P/RPS	5.67	6.48	5.56	6.13	4.88	3.94	3.03	11.00%
YoY %	-12.50%	16.55%	-9.30%	25.61%	23.86%	30.03%	-	-
Horiz. %	187.13%	213.86%	183.50%	202.31%	161.06%	130.03%	100.00%	-
P/EPS	37.17	122.65	42.29	90.66	233.33	52.27	30.21	3.51%
YoY %	-69.69%	190.02%	-53.35%	-61.15%	346.39%	73.02%	-	-
Horiz. %	123.04%	405.99%	139.99%	300.10%	772.36%	173.02%	100.00%	-
EY	2.69	0.82	2.36	1.10	0.43	1.91	3.31	-3.39%
YoY %	228.05%	-65.25%	114.55%	155.81%	-77.49%	-42.30%	-	-
Horiz. %	81.27%	24.77%	71.30%	33.23%	12.99%	57.70%	100.00%	-
DY	2.50	2.96	3.74	2.79	3.87	0.00	0.00	-
YoY %	-15.54%	-20.86%	34.05%	-27.91%	0.00%	0.00%	-	-
Horiz. %	64.60%	76.49%	96.64%	72.09%	100.00%	-	-	-
P/NAPS	1.29	1.41	1.11	1.29	1.00	0.84	0.64	12.38%
YoY %	-8.51%	27.03%	-13.95%	29.00%	19.05%	31.25%	-	-
Horiz. %	201.56%	220.31%	173.44%	201.56%	156.25%	131.25%	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