[YSPSAH] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -14.82%
YoY- 11.42%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 246,359 231,136 214,623 192,966 187,432 170,392 150,044 8.60%
PBT 36,288 37,154 33,619 21,153 19,703 22,717 16,847 13.62%
Tax -8,669 -8,673 -10,387 -5,929 -6,365 -4,971 -3,602 15.74%
NP 27,619 28,481 23,232 15,224 13,338 17,746 13,245 13.01%
-
NP to SH 27,822 27,904 22,841 14,658 13,156 17,651 12,849 13.72%
-
Tax Rate 23.89% 23.34% 30.90% 28.03% 32.30% 21.88% 21.38% -
Total Cost 218,740 202,655 191,391 177,742 174,094 152,646 136,799 8.12%
-
Net Worth 275,923 260,054 239,673 224,933 218,293 214,446 169,026 8.50%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 11,496 10,779 8,654 8,702 - - 5,913 11.70%
Div Payout % 41.32% 38.63% 37.89% 59.37% - - 46.02% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 275,923 260,054 239,673 224,933 218,293 214,446 169,026 8.50%
NOSH 135,256 134,743 133,151 133,888 133,106 133,196 98,846 5.36%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 11.21% 12.32% 10.82% 7.89% 7.12% 10.41% 8.83% -
ROE 10.08% 10.73% 9.53% 6.52% 6.03% 8.23% 7.60% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 182.14 171.54 161.19 144.12 140.81 127.93 151.80 3.08%
EPS 20.57 20.71 17.15 10.95 9.88 13.25 13.00 7.94%
DPS 8.50 8.00 6.50 6.50 0.00 0.00 6.00 5.97%
NAPS 2.04 1.93 1.80 1.68 1.64 1.61 1.71 2.98%
Adjusted Per Share Value based on latest NOSH - 133,888
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 173.68 162.95 151.31 136.04 132.14 120.13 105.78 8.60%
EPS 19.61 19.67 16.10 10.33 9.27 12.44 9.06 13.72%
DPS 8.11 7.60 6.10 6.14 0.00 0.00 4.17 11.71%
NAPS 1.9452 1.8334 1.6897 1.5858 1.539 1.5118 1.1916 8.50%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.92 2.21 2.62 1.70 1.29 1.09 1.11 -
P/RPS 1.60 1.29 1.63 1.18 0.92 0.85 0.73 13.95%
P/EPS 14.20 10.67 15.27 15.53 13.05 8.23 8.54 8.83%
EY 7.04 9.37 6.55 6.44 7.66 12.16 11.71 -8.12%
DY 2.91 3.62 2.48 3.82 0.00 0.00 5.41 -9.81%
P/NAPS 1.43 1.15 1.46 1.01 0.79 0.68 0.65 14.02%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 15/08/16 18/08/15 29/08/14 20/08/13 15/08/12 22/08/11 -
Price 2.87 2.14 2.33 1.68 1.38 1.03 0.97 -
P/RPS 1.58 1.25 1.45 1.17 0.98 0.81 0.64 16.23%
P/EPS 13.95 10.33 13.58 15.35 13.96 7.77 7.46 10.98%
EY 7.17 9.68 7.36 6.52 7.16 12.87 13.40 -9.88%
DY 2.96 3.74 2.79 3.87 0.00 0.00 6.19 -11.55%
P/NAPS 1.41 1.11 1.29 1.00 0.84 0.64 0.57 16.27%

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