[YSPSAH] QoQ Annualized Quarter Result on 30-Jun-2023 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
22-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 7.23%
YoY- 31.85%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 434,512 354,995 354,222 350,432 382,352 334,248 335,592 18.77%
PBT 81,032 53,822 55,372 62,686 60,612 47,693 53,678 31.56%
Tax -24,152 -15,997 -15,798 -15,352 -16,068 -12,920 -14,633 39.61%
NP 56,880 37,825 39,573 47,334 44,544 34,773 39,045 28.47%
-
NP to SH 55,328 37,315 38,894 46,386 43,260 34,466 38,221 27.93%
-
Tax Rate 29.81% 29.72% 28.53% 24.49% 26.51% 27.09% 27.26% -
Total Cost 377,632 317,170 314,649 303,098 337,808 299,475 296,546 17.46%
-
Net Worth 408,513 395,691 386,851 378,764 382,334 372,290 362,403 8.30%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - 14,182 18,893 28,266 - 11,281 15,041 -
Div Payout % - 38.01% 48.58% 60.94% - 32.73% 39.35% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 408,513 395,691 386,851 378,764 382,334 372,290 362,403 8.30%
NOSH 141,844 141,844 141,750 141,640 141,192 141,034 141,012 0.39%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 13.09% 10.66% 11.17% 13.51% 11.65% 10.40% 11.63% -
ROE 13.54% 9.43% 10.05% 12.25% 11.31% 9.26% 10.55% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 306.33 250.30 249.97 247.95 271.01 237.02 237.99 18.30%
EPS 39.00 26.37 27.51 32.84 30.68 24.45 27.12 27.37%
DPS 0.00 10.00 13.33 20.00 0.00 8.00 10.67 -
NAPS 2.88 2.79 2.73 2.68 2.71 2.64 2.57 7.88%
Adjusted Per Share Value based on latest NOSH - 141,640
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 306.33 250.27 249.73 247.05 269.56 235.64 236.59 18.77%
EPS 39.00 26.31 27.42 32.70 30.50 24.30 26.95 27.91%
DPS 0.00 10.00 13.32 19.93 0.00 7.95 10.60 -
NAPS 2.88 2.7896 2.7273 2.6703 2.6954 2.6246 2.5549 8.30%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 2.45 2.30 2.41 2.35 2.33 2.55 2.01 -
P/RPS 0.80 0.92 0.96 0.95 0.86 1.08 0.84 -3.19%
P/EPS 6.28 8.74 8.78 7.16 7.60 10.43 7.42 -10.51%
EY 15.92 11.44 11.39 13.97 13.16 9.58 13.48 11.71%
DY 0.00 4.35 5.53 8.51 0.00 3.14 5.31 -
P/NAPS 0.85 0.82 0.88 0.88 0.86 0.97 0.78 5.89%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 21/05/24 27/02/24 21/11/23 22/08/23 23/05/23 27/02/23 22/11/22 -
Price 2.60 2.38 2.51 2.44 2.51 2.92 2.34 -
P/RPS 0.85 0.95 1.00 0.98 0.93 1.23 0.98 -9.04%
P/EPS 6.67 9.05 9.14 7.43 8.19 11.95 8.63 -15.76%
EY 15.00 11.05 10.94 13.45 12.22 8.37 11.58 18.81%
DY 0.00 4.20 5.31 8.20 0.00 2.74 4.56 -
P/NAPS 0.90 0.85 0.92 0.91 0.93 1.11 0.91 -0.73%

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