[YSPSAH] YoY Quarter Result on 30-Sep-2016 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
15-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -42.21%
YoY- -59.95%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 74,168 73,275 66,093 59,194 59,319 49,821 46,638 8.03%
PBT 9,837 9,177 5,384 6,060 13,493 5,003 5,363 10.63%
Tax -2,023 -2,755 -2,085 -2,017 -3,585 -1,836 -1,036 11.79%
NP 7,814 6,422 3,299 4,043 9,908 3,167 4,327 10.34%
-
NP to SH 8,034 6,424 3,329 3,940 9,838 3,055 4,167 11.55%
-
Tax Rate 20.57% 30.02% 38.73% 33.28% 26.57% 36.70% 19.32% -
Total Cost 66,354 66,853 62,794 55,151 49,411 46,654 42,311 7.78%
-
Net Worth 326,624 306,437 282,419 264,907 252,669 227,132 222,328 6.61%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 326,624 306,437 282,419 264,907 252,669 227,132 222,328 6.61%
NOSH 139,581 138,220 136,434 134,470 134,398 132,826 133,130 0.79%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 10.54% 8.76% 4.99% 6.83% 16.70% 6.36% 9.28% -
ROE 2.46% 2.10% 1.18% 1.49% 3.89% 1.35% 1.87% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 53.14 53.08 48.44 44.02 44.14 37.51 35.03 7.18%
EPS 5.76 4.65 2.44 2.93 7.32 2.30 3.13 10.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 2.22 2.07 1.97 1.88 1.71 1.67 5.78%
Adjusted Per Share Value based on latest NOSH - 134,470
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 52.29 51.66 46.60 41.73 41.82 35.12 32.88 8.03%
EPS 5.66 4.53 2.35 2.78 6.94 2.15 2.94 11.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3027 2.1604 1.991 1.8676 1.7813 1.6013 1.5674 6.61%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 2.32 3.25 2.99 2.24 2.32 1.55 1.26 -
P/RPS 4.37 6.12 6.17 5.09 5.26 4.13 3.60 3.28%
P/EPS 40.31 69.83 122.54 76.45 31.69 67.39 40.26 0.02%
EY 2.48 1.43 0.82 1.31 3.16 1.48 2.48 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.46 1.44 1.14 1.23 0.91 0.75 4.73%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 19/11/19 21/11/18 16/11/17 15/11/16 24/11/15 27/11/14 12/11/13 -
Price 2.33 3.01 2.86 2.10 2.48 1.42 1.30 -
P/RPS 4.39 5.67 5.90 4.77 5.62 3.79 3.71 2.84%
P/EPS 40.48 64.68 117.21 71.67 33.88 61.74 41.53 -0.42%
EY 2.47 1.55 0.85 1.40 2.95 1.62 2.41 0.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.36 1.38 1.07 1.32 0.83 0.78 4.22%

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