[YSPSAH] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -2.28%
YoY- 56.62%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 59,719 53,665 54,861 48,784 46,476 42,236 38,941 7.37%
PBT 13,991 7,395 9,977 5,540 3,891 5,228 5,308 17.51%
Tax -2,095 -801 -2,783 -1,373 -1,358 -880 -1,381 7.18%
NP 11,896 6,594 7,194 4,167 2,533 4,348 3,927 20.26%
-
NP to SH 11,950 6,362 7,018 4,072 2,600 4,255 3,788 21.08%
-
Tax Rate 14.97% 10.83% 27.89% 24.78% 34.90% 16.83% 26.02% -
Total Cost 47,823 47,071 47,667 44,617 43,943 37,888 35,014 5.32%
-
Net Worth 274,836 258,246 235,708 226,222 218,666 212,749 98,553 18.62%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - 5,913 -
Div Payout % - - - - - - 156.10% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 274,836 258,246 235,708 226,222 218,666 212,749 98,553 18.62%
NOSH 134,723 134,503 133,168 133,071 133,333 132,968 98,553 5.34%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 19.92% 12.29% 13.11% 8.54% 5.45% 10.29% 10.08% -
ROE 4.35% 2.46% 2.98% 1.80% 1.19% 2.00% 3.84% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 44.33 39.90 41.20 36.66 34.86 31.76 39.51 1.93%
EPS 8.87 4.73 5.27 3.06 1.95 3.20 3.76 15.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 2.04 1.92 1.77 1.70 1.64 1.60 1.00 12.60%
Adjusted Per Share Value based on latest NOSH - 133,071
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 42.10 37.83 38.68 34.39 32.77 29.78 27.45 7.38%
EPS 8.42 4.49 4.95 2.87 1.83 3.00 2.67 21.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.17 -
NAPS 1.9376 1.8206 1.6617 1.5949 1.5416 1.4999 0.6948 18.62%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.91 2.48 1.30 1.34 1.04 1.00 1.09 -
P/RPS 4.31 6.22 3.16 3.66 2.98 3.15 2.76 7.70%
P/EPS 21.53 52.43 24.67 43.79 53.33 31.25 28.36 -4.48%
EY 4.64 1.91 4.05 2.28 1.88 3.20 3.53 4.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.50 -
P/NAPS 0.94 1.29 0.73 0.79 0.63 0.63 1.09 -2.43%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 26/02/16 27/02/15 26/02/14 27/02/13 27/02/12 25/02/11 -
Price 2.09 2.61 1.50 1.36 1.04 1.03 1.10 -
P/RPS 4.71 6.54 3.64 3.71 2.98 3.24 2.78 9.17%
P/EPS 23.56 55.18 28.46 44.44 53.33 32.19 28.62 -3.18%
EY 4.24 1.81 3.51 2.25 1.88 3.11 3.49 3.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.45 -
P/NAPS 1.02 1.36 0.85 0.80 0.63 0.64 1.10 -1.24%

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