[YSPSAH] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
20-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 29.87%
YoY- -58.55%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 326,144 281,860 277,300 273,126 284,804 297,061 294,692 7.00%
PBT 39,024 22,493 21,805 20,678 17,452 30,263 32,982 11.87%
Tax -12,536 -7,392 -6,374 -6,088 -6,368 -8,104 -9,000 24.74%
NP 26,488 15,101 15,430 14,590 11,084 22,159 23,982 6.85%
-
NP to SH 26,056 15,182 15,349 14,504 11,168 21,976 23,673 6.60%
-
Tax Rate 32.12% 32.86% 29.23% 29.44% 36.49% 26.78% 27.29% -
Total Cost 299,656 266,759 261,869 258,536 273,720 274,902 270,709 7.01%
-
Net Worth 352,249 343,721 339,507 335,131 341,993 341,901 337,099 2.97%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 11,177 14,902 22,342 - 11,256 14,982 -
Div Payout % - 73.63% 97.09% 154.04% - 51.22% 63.29% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 352,249 343,721 339,507 335,131 341,993 341,901 337,099 2.97%
NOSH 140,899 140,899 140,899 140,834 140,767 140,700 140,691 0.09%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 8.12% 5.36% 5.56% 5.34% 3.89% 7.46% 8.14% -
ROE 7.40% 4.42% 4.52% 4.33% 3.27% 6.43% 7.02% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 231.47 201.73 198.48 195.60 204.03 211.13 209.81 6.77%
EPS 18.48 10.87 10.99 10.38 8.00 15.68 16.92 6.06%
DPS 0.00 8.00 10.67 16.00 0.00 8.00 10.67 -
NAPS 2.50 2.46 2.43 2.40 2.45 2.43 2.40 2.76%
Adjusted Per Share Value based on latest NOSH - 140,834
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 229.93 198.71 195.50 192.55 200.79 209.43 207.76 6.99%
EPS 18.37 10.70 10.82 10.23 7.87 15.49 16.69 6.60%
DPS 0.00 7.88 10.51 15.75 0.00 7.94 10.56 -
NAPS 2.4833 2.4232 2.3935 2.3627 2.411 2.4104 2.3765 2.97%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.93 1.93 1.99 2.15 2.14 2.28 2.32 -
P/RPS 0.83 0.96 1.00 1.10 1.05 1.08 1.11 -17.63%
P/EPS 10.44 17.76 18.11 20.70 26.75 14.60 13.76 -16.82%
EY 9.58 5.63 5.52 4.83 3.74 6.85 7.26 20.32%
DY 0.00 4.15 5.36 7.44 0.00 3.51 4.60 -
P/NAPS 0.77 0.78 0.82 0.90 0.87 0.94 0.97 -14.27%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 20/05/22 25/02/22 23/11/21 20/08/21 25/05/21 25/02/21 30/11/20 -
Price 1.98 1.93 1.99 1.97 2.20 2.16 2.42 -
P/RPS 0.86 0.96 1.00 1.01 1.08 1.02 1.15 -17.62%
P/EPS 10.71 17.76 18.11 18.97 27.50 13.83 14.36 -17.77%
EY 9.34 5.63 5.52 5.27 3.64 7.23 6.96 21.68%
DY 0.00 4.15 5.36 8.12 0.00 3.70 4.41 -
P/NAPS 0.79 0.78 0.82 0.82 0.90 0.89 1.01 -15.11%

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