[YSPSAH] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 21.75%
YoY- 1.86%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 261,556 237,065 222,925 202,226 190,827 180,610 156,773 8.89%
PBT 29,688 36,317 39,527 25,230 22,019 20,151 18,666 8.03%
Tax -9,624 -8,399 -10,154 -8,139 -5,371 -6,580 -2,939 21.83%
NP 20,064 27,918 29,373 17,091 16,648 13,571 15,727 4.13%
-
NP to SH 20,382 27,594 28,968 16,492 16,191 13,628 15,380 4.80%
-
Tax Rate 32.42% 23.13% 25.69% 32.26% 24.39% 32.65% 15.75% -
Total Cost 241,492 209,147 193,552 185,135 174,179 167,039 141,046 9.36%
-
Net Worth 289,871 274,836 258,246 235,708 226,222 218,666 212,749 5.28%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 11,496 10,779 8,654 8,702 - - - -
Div Payout % 56.41% 39.06% 29.88% 52.77% - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 289,871 274,836 258,246 235,708 226,222 218,666 212,749 5.28%
NOSH 136,746 134,723 134,503 133,168 133,071 133,333 132,968 0.46%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 7.67% 11.78% 13.18% 8.45% 8.72% 7.51% 10.03% -
ROE 7.03% 10.04% 11.22% 7.00% 7.16% 6.23% 7.23% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 191.29 175.96 165.74 151.86 143.40 135.46 117.90 8.39%
EPS 14.91 20.48 21.54 12.38 12.17 10.22 11.57 4.31%
DPS 8.50 8.00 6.50 6.50 0.00 0.00 0.00 -
NAPS 2.12 2.04 1.92 1.77 1.70 1.64 1.60 4.79%
Adjusted Per Share Value based on latest NOSH - 133,168
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 184.40 167.13 157.16 142.57 134.53 127.33 110.52 8.89%
EPS 14.37 19.45 20.42 11.63 11.41 9.61 10.84 4.80%
DPS 8.11 7.60 6.10 6.14 0.00 0.00 0.00 -
NAPS 2.0436 1.9376 1.8206 1.6617 1.5949 1.5416 1.4999 5.28%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.69 1.91 2.48 1.30 1.34 1.04 1.00 -
P/RPS 1.41 1.09 1.50 0.86 0.93 0.77 0.85 8.79%
P/EPS 18.05 9.33 11.52 10.50 11.01 10.18 8.65 13.03%
EY 5.54 10.72 8.68 9.53 9.08 9.83 11.57 -11.54%
DY 3.16 4.19 2.62 5.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.94 1.29 0.73 0.79 0.63 0.63 12.38%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 22/02/17 26/02/16 27/02/15 26/02/14 27/02/13 27/02/12 -
Price 2.52 2.09 2.61 1.50 1.36 1.04 1.03 -
P/RPS 1.32 1.19 1.57 0.99 0.95 0.77 0.87 7.18%
P/EPS 16.91 10.20 12.12 12.11 11.18 10.18 8.90 11.27%
EY 5.92 9.80 8.25 8.26 8.95 9.83 11.23 -10.11%
DY 3.37 3.83 2.49 4.33 0.00 0.00 0.00 -
P/NAPS 1.19 1.02 1.36 0.85 0.80 0.63 0.64 10.88%

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