[YSPSAH] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 8.65%
YoY- 149.01%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 350,432 382,352 334,248 335,592 317,282 326,144 281,860 15.66%
PBT 62,686 60,612 47,693 53,678 48,890 39,024 22,493 98.41%
Tax -15,352 -16,068 -12,920 -14,633 -13,164 -12,536 -7,392 62.99%
NP 47,334 44,544 34,773 39,045 35,726 26,488 15,101 114.62%
-
NP to SH 46,386 43,260 34,466 38,221 35,180 26,056 15,182 110.98%
-
Tax Rate 24.49% 26.51% 27.09% 27.26% 26.93% 32.12% 32.86% -
Total Cost 303,098 337,808 299,475 296,546 281,556 299,656 266,759 8.91%
-
Net Worth 378,764 382,334 372,290 362,403 352,320 352,249 343,721 6.70%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 28,266 - 11,281 15,041 22,548 - 11,177 85.93%
Div Payout % 60.94% - 32.73% 39.35% 64.09% - 73.63% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 378,764 382,334 372,290 362,403 352,320 352,249 343,721 6.70%
NOSH 141,640 141,192 141,034 141,012 141,012 140,899 140,899 0.35%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 13.51% 11.65% 10.40% 11.63% 11.26% 8.12% 5.36% -
ROE 12.25% 11.31% 9.26% 10.55% 9.99% 7.40% 4.42% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 247.95 271.01 237.02 237.99 225.14 231.47 201.73 14.78%
EPS 32.84 30.68 24.45 27.12 24.96 18.48 10.87 109.40%
DPS 20.00 0.00 8.00 10.67 16.00 0.00 8.00 84.51%
NAPS 2.68 2.71 2.64 2.57 2.50 2.50 2.46 5.89%
Adjusted Per Share Value based on latest NOSH - 141,012
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 247.05 269.56 235.64 236.59 223.68 229.93 198.71 15.66%
EPS 32.70 30.50 24.30 26.95 24.80 18.37 10.70 111.02%
DPS 19.93 0.00 7.95 10.60 15.90 0.00 7.88 85.94%
NAPS 2.6703 2.6954 2.6246 2.5549 2.4838 2.4833 2.4232 6.70%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 2.35 2.33 2.55 2.01 1.92 1.93 1.93 -
P/RPS 0.95 0.86 1.08 0.84 0.85 0.83 0.96 -0.69%
P/EPS 7.16 7.60 10.43 7.42 7.69 10.44 17.76 -45.51%
EY 13.97 13.16 9.58 13.48 13.00 9.58 5.63 83.58%
DY 8.51 0.00 3.14 5.31 8.33 0.00 4.15 61.61%
P/NAPS 0.88 0.86 0.97 0.78 0.77 0.77 0.78 8.39%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 22/08/23 23/05/23 27/02/23 22/11/22 23/08/22 20/05/22 25/02/22 -
Price 2.44 2.51 2.92 2.34 2.07 1.98 1.93 -
P/RPS 0.98 0.93 1.23 0.98 0.92 0.86 0.96 1.38%
P/EPS 7.43 8.19 11.95 8.63 8.29 10.71 17.76 -44.15%
EY 13.45 12.22 8.37 11.58 12.06 9.34 5.63 78.99%
DY 8.20 0.00 2.74 4.56 7.73 0.00 4.15 57.65%
P/NAPS 0.91 0.93 1.11 0.91 0.83 0.79 0.78 10.85%

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