[YSPSAH] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
19-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 14.53%
YoY- -18.22%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 296,530 322,148 295,619 291,337 288,670 298,952 288,759 1.78%
PBT 45,540 36,164 31,832 33,432 30,474 27,996 42,304 5.04%
Tax -10,770 -14,052 -9,354 -8,294 -8,396 -8,732 -12,171 -7.83%
NP 34,770 22,112 22,478 25,137 22,078 19,264 30,133 10.02%
-
NP to SH 34,990 22,964 23,012 25,633 22,382 19,336 30,350 9.95%
-
Tax Rate 23.65% 38.86% 29.39% 24.81% 27.55% 31.19% 28.77% -
Total Cost 261,760 300,036 273,141 266,200 266,592 279,688 258,626 0.80%
-
Net Worth 333,981 335,080 328,027 326,624 314,056 318,156 315,262 3.92%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 22,358 - 11,864 15,819 23,623 - 9,679 74.83%
Div Payout % 63.90% - 51.56% 61.71% 105.55% - 31.89% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 333,981 335,080 328,027 326,624 314,056 318,156 315,262 3.92%
NOSH 140,172 139,696 139,583 139,581 139,581 138,404 138,301 0.90%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 11.73% 6.86% 7.60% 8.63% 7.65% 6.44% 10.44% -
ROE 10.48% 6.85% 7.02% 7.85% 7.13% 6.08% 9.63% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 212.20 230.74 211.78 208.72 207.73 216.12 208.83 1.07%
EPS 25.06 16.44 16.54 18.44 16.14 13.96 22.05 8.91%
DPS 16.00 0.00 8.50 11.33 17.00 0.00 7.00 73.60%
NAPS 2.39 2.40 2.35 2.34 2.26 2.30 2.28 3.19%
Adjusted Per Share Value based on latest NOSH - 139,581
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 209.05 227.11 208.41 205.39 203.51 210.76 203.57 1.78%
EPS 24.67 16.19 16.22 18.07 15.78 13.63 21.40 9.95%
DPS 15.76 0.00 8.36 11.15 16.65 0.00 6.82 74.87%
NAPS 2.3545 2.3623 2.3126 2.3027 2.2141 2.243 2.2226 3.92%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.31 1.82 2.33 2.32 2.46 2.85 2.75 -
P/RPS 1.09 0.79 1.10 1.11 1.18 1.32 1.32 -11.99%
P/EPS 9.23 11.07 14.13 12.63 15.27 20.39 12.53 -18.45%
EY 10.84 9.04 7.08 7.92 6.55 4.90 7.98 22.67%
DY 6.93 0.00 3.65 4.89 6.91 0.00 2.55 94.86%
P/NAPS 0.97 0.76 0.99 0.99 1.09 1.24 1.21 -13.71%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 21/05/20 25/02/20 19/11/19 29/08/19 28/05/19 26/02/19 -
Price 2.54 2.26 2.21 2.33 2.30 2.49 2.88 -
P/RPS 1.20 0.98 1.04 1.12 1.11 1.15 1.38 -8.90%
P/EPS 10.14 13.74 13.41 12.69 14.28 17.81 13.12 -15.79%
EY 9.86 7.28 7.46 7.88 7.00 5.61 7.62 18.76%
DY 6.30 0.00 3.85 4.86 7.39 0.00 2.43 88.83%
P/NAPS 1.06 0.94 0.94 1.00 1.02 1.08 1.26 -10.89%

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