[YSPSAH] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 14.06%
YoY- 28.43%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 301,418 291,904 265,610 238,300 229,920 210,103 193,476 7.66%
PBT 33,874 39,213 28,104 40,382 33,890 30,493 23,905 5.97%
Tax -10,684 -10,867 -10,081 -8,779 -8,955 -9,617 -6,209 9.45%
NP 23,190 28,346 18,023 31,603 24,935 20,876 17,696 4.60%
-
NP to SH 23,919 28,455 18,344 31,475 24,508 20,383 17,208 5.63%
-
Tax Rate 31.54% 27.71% 35.87% 21.74% 26.42% 31.54% 25.97% -
Total Cost 278,228 263,558 247,587 206,697 204,985 189,227 175,780 7.94%
-
Net Worth 335,080 318,156 297,511 282,806 263,817 244,966 231,504 6.35%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 11,811 9,620 11,496 10,779 8,654 8,702 - -
Div Payout % 49.38% 33.81% 62.67% 34.25% 35.31% 42.70% - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 335,080 318,156 297,511 282,806 263,817 244,966 231,504 6.35%
NOSH 139,696 138,404 137,047 134,669 134,600 133,133 133,048 0.81%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 7.69% 9.71% 6.79% 13.26% 10.85% 9.94% 9.15% -
ROE 7.14% 8.94% 6.17% 11.13% 9.29% 8.32% 7.43% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 215.89 211.02 193.73 176.95 170.82 157.81 145.42 6.80%
EPS 17.13 20.57 13.38 23.37 18.21 15.31 12.93 4.79%
DPS 8.50 7.00 8.50 8.00 6.50 6.50 0.00 -
NAPS 2.40 2.30 2.17 2.10 1.96 1.84 1.74 5.50%
Adjusted Per Share Value based on latest NOSH - 134,669
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 212.50 205.79 187.25 168.00 162.09 148.12 136.40 7.66%
EPS 16.86 20.06 12.93 22.19 17.28 14.37 12.13 5.63%
DPS 8.33 6.78 8.11 7.60 6.10 6.14 0.00 -
NAPS 2.3623 2.243 2.0974 1.9938 1.8599 1.727 1.6321 6.35%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.82 2.85 2.50 2.32 2.40 1.60 1.41 -
P/RPS 0.84 1.35 1.29 1.31 1.41 1.01 0.97 -2.36%
P/EPS 10.62 13.85 18.68 9.93 13.18 10.45 10.90 -0.43%
EY 9.41 7.22 5.35 10.07 7.59 9.57 9.17 0.43%
DY 4.67 2.46 3.40 3.45 2.71 4.06 0.00 -
P/NAPS 0.76 1.24 1.15 1.10 1.22 0.87 0.81 -1.05%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 21/05/20 28/05/19 25/05/18 23/05/17 27/05/16 14/05/15 20/05/14 -
Price 2.26 2.49 2.50 2.30 2.31 1.61 1.70 -
P/RPS 1.05 1.18 1.29 1.30 1.35 1.02 1.17 -1.78%
P/EPS 13.19 12.10 18.68 9.84 12.69 10.52 13.14 0.06%
EY 7.58 8.26 5.35 10.16 7.88 9.51 7.61 -0.06%
DY 3.76 2.81 3.40 3.48 2.81 4.04 0.00 -
P/NAPS 0.94 1.08 1.15 1.10 1.18 0.88 0.98 -0.69%

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