[YSPSAH] YoY TTM Result on 31-Dec-2017 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -25.1%
YoY- -26.14%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 297,061 295,619 288,759 261,556 237,065 222,925 202,226 6.61%
PBT 30,263 31,832 42,304 29,688 36,317 39,527 25,230 3.07%
Tax -8,104 -9,354 -12,171 -9,624 -8,399 -10,154 -8,139 -0.07%
NP 22,159 22,478 30,133 20,064 27,918 29,373 17,091 4.41%
-
NP to SH 21,976 23,012 30,350 20,382 27,594 28,968 16,492 4.89%
-
Tax Rate 26.78% 29.39% 28.77% 32.42% 23.13% 25.69% 32.26% -
Total Cost 274,902 273,141 258,626 241,492 209,147 193,552 185,135 6.80%
-
Net Worth 341,901 328,027 315,262 289,871 274,836 258,246 235,708 6.38%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 11,179 11,811 9,620 11,496 10,779 8,654 8,702 4.25%
Div Payout % 50.87% 51.33% 31.70% 56.41% 39.06% 29.88% 52.77% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 341,901 328,027 315,262 289,871 274,836 258,246 235,708 6.38%
NOSH 140,700 139,583 138,301 136,746 134,723 134,503 133,168 0.92%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 7.46% 7.60% 10.44% 7.67% 11.78% 13.18% 8.45% -
ROE 6.43% 7.02% 9.63% 7.03% 10.04% 11.22% 7.00% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 211.13 211.78 208.83 191.29 175.96 165.74 151.86 5.64%
EPS 15.62 16.49 21.95 14.91 20.48 21.54 12.38 3.94%
DPS 8.00 8.50 7.00 8.50 8.00 6.50 6.50 3.51%
NAPS 2.43 2.35 2.28 2.12 2.04 1.92 1.77 5.41%
Adjusted Per Share Value based on latest NOSH - 136,746
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 209.43 208.41 203.57 184.40 167.13 157.16 142.57 6.61%
EPS 15.49 16.22 21.40 14.37 19.45 20.42 11.63 4.88%
DPS 7.88 8.33 6.78 8.11 7.60 6.10 6.14 4.24%
NAPS 2.4104 2.3126 2.2226 2.0436 1.9376 1.8206 1.6617 6.38%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.28 2.33 2.75 2.69 1.91 2.48 1.30 -
P/RPS 1.08 1.10 1.32 1.41 1.09 1.50 0.86 3.86%
P/EPS 14.60 14.13 12.53 18.05 9.33 11.52 10.50 5.64%
EY 6.85 7.08 7.98 5.54 10.72 8.68 9.53 -5.34%
DY 3.51 3.65 2.55 3.16 4.19 2.62 5.00 -5.72%
P/NAPS 0.94 0.99 1.21 1.27 0.94 1.29 0.73 4.29%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 25/02/20 26/02/19 28/02/18 22/02/17 26/02/16 27/02/15 -
Price 2.16 2.21 2.88 2.52 2.09 2.61 1.50 -
P/RPS 1.02 1.04 1.38 1.32 1.19 1.57 0.99 0.49%
P/EPS 13.83 13.41 13.12 16.91 10.20 12.12 12.11 2.23%
EY 7.23 7.46 7.62 5.92 9.80 8.25 8.26 -2.19%
DY 3.70 3.85 2.43 3.37 3.83 2.49 4.33 -2.58%
P/NAPS 0.89 0.94 1.26 1.19 1.02 1.36 0.85 0.76%

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