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

Announcement Date
21-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -37.96%
YoY- 92.97%
Quarter Report
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 71,412 72,754 74,168 73,275 66,093 59,194 59,319 3.13%
PBT 6,015 1,967 9,837 9,177 5,384 6,060 13,493 -12.58%
Tax -1,737 -1,365 -2,023 -2,755 -2,085 -2,017 -3,585 -11.36%
NP 4,278 602 7,814 6,422 3,299 4,043 9,908 -13.05%
-
NP to SH 4,260 260 8,034 6,424 3,329 3,940 9,838 -13.00%
-
Tax Rate 28.88% 69.40% 20.57% 30.02% 38.73% 33.28% 26.57% -
Total Cost 67,134 72,152 66,354 66,853 62,794 55,151 49,411 5.23%
-
Net Worth 339,507 337,099 326,624 306,437 282,419 264,907 252,669 5.04%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 339,507 337,099 326,624 306,437 282,419 264,907 252,669 5.04%
NOSH 140,899 140,691 139,581 138,220 136,434 134,470 134,398 0.78%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 5.99% 0.83% 10.54% 8.76% 4.99% 6.83% 16.70% -
ROE 1.25% 0.08% 2.46% 2.10% 1.18% 1.49% 3.89% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 51.11 51.80 53.14 53.08 48.44 44.02 44.14 2.47%
EPS 3.05 0.19 5.76 4.65 2.44 2.93 7.32 -13.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.40 2.34 2.22 2.07 1.97 1.88 4.36%
Adjusted Per Share Value based on latest NOSH - 138,220
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 50.35 51.29 52.29 51.66 46.60 41.73 41.82 3.13%
EPS 3.00 0.18 5.66 4.53 2.35 2.78 6.94 -13.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3935 2.3765 2.3027 2.1604 1.991 1.8676 1.7813 5.04%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
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 3.89 4.48 4.37 6.12 6.17 5.09 5.26 -4.89%
P/EPS 65.27 1,253.32 40.31 69.83 122.54 76.45 31.69 12.78%
EY 1.53 0.08 2.48 1.43 0.82 1.31 3.16 -11.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.97 0.99 1.46 1.44 1.14 1.23 -6.52%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
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 3.89 4.67 4.39 5.67 5.90 4.77 5.62 -5.94%
P/EPS 65.27 1,307.34 40.48 64.68 117.21 71.67 33.88 11.53%
EY 1.53 0.08 2.47 1.55 0.85 1.40 2.95 -10.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.01 1.00 1.36 1.38 1.07 1.32 -7.62%

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