[YSPSAH] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -7.25%
YoY- -25.47%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 231,136 214,623 192,966 187,432 170,392 150,044 131,350 9.86%
PBT 37,154 33,619 21,153 19,703 22,717 16,847 15,567 15.58%
Tax -8,673 -10,387 -5,929 -6,365 -4,971 -3,602 -3,843 14.51%
NP 28,481 23,232 15,224 13,338 17,746 13,245 11,724 15.92%
-
NP to SH 27,904 22,841 14,658 13,156 17,651 12,849 11,516 15.87%
-
Tax Rate 23.34% 30.90% 28.03% 32.30% 21.88% 21.38% 24.69% -
Total Cost 202,655 191,391 177,742 174,094 152,646 136,799 119,626 9.17%
-
Net Worth 260,054 239,673 224,933 218,293 214,446 169,026 97,543 17.73%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 10,779 8,654 8,702 - - 5,913 5,802 10.86%
Div Payout % 38.63% 37.89% 59.37% - - 46.02% 50.39% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 260,054 239,673 224,933 218,293 214,446 169,026 97,543 17.73%
NOSH 134,743 133,151 133,888 133,106 133,196 98,846 97,543 5.52%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 12.32% 10.82% 7.89% 7.12% 10.41% 8.83% 8.93% -
ROE 10.73% 9.53% 6.52% 6.03% 8.23% 7.60% 11.81% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 171.54 161.19 144.12 140.81 127.93 151.80 134.66 4.11%
EPS 20.71 17.15 10.95 9.88 13.25 13.00 11.81 9.80%
DPS 8.00 6.50 6.50 0.00 0.00 6.00 6.00 4.90%
NAPS 1.93 1.80 1.68 1.64 1.61 1.71 1.00 11.57%
Adjusted Per Share Value based on latest NOSH - 133,106
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 162.95 151.31 136.04 132.14 120.13 105.78 92.60 9.86%
EPS 19.67 16.10 10.33 9.27 12.44 9.06 8.12 15.87%
DPS 7.60 6.10 6.14 0.00 0.00 4.17 4.09 10.86%
NAPS 1.8334 1.6897 1.5858 1.539 1.5118 1.1916 0.6877 17.73%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.21 2.62 1.70 1.29 1.09 1.11 1.21 -
P/RPS 1.29 1.63 1.18 0.92 0.85 0.73 0.90 6.17%
P/EPS 10.67 15.27 15.53 13.05 8.23 8.54 10.25 0.67%
EY 9.37 6.55 6.44 7.66 12.16 11.71 9.76 -0.67%
DY 3.62 2.48 3.82 0.00 0.00 5.41 4.96 -5.10%
P/NAPS 1.15 1.46 1.01 0.79 0.68 0.65 1.21 -0.84%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 15/08/16 18/08/15 29/08/14 20/08/13 15/08/12 22/08/11 04/08/10 -
Price 2.14 2.33 1.68 1.38 1.03 0.97 1.17 -
P/RPS 1.25 1.45 1.17 0.98 0.81 0.64 0.87 6.22%
P/EPS 10.33 13.58 15.35 13.96 7.77 7.46 9.91 0.69%
EY 9.68 7.36 6.52 7.16 12.87 13.40 10.09 -0.68%
DY 3.74 2.79 3.87 0.00 0.00 6.19 5.13 -5.12%
P/NAPS 1.11 1.29 1.00 0.84 0.64 0.57 1.17 -0.87%

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