[YSPSAH] QoQ Annualized Quarter Result on 30-Sep-2024 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
18-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- -19.74%
YoY- -29.71%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 362,542 369,532 434,512 354,995 354,222 350,432 382,352 -3.47%
PBT 39,240 52,030 81,032 53,822 55,372 62,686 60,612 -25.10%
Tax -11,501 -17,246 -24,152 -15,997 -15,798 -15,352 -16,068 -19.93%
NP 27,738 34,784 56,880 37,825 39,573 47,334 44,544 -27.01%
-
NP to SH 27,340 34,064 55,328 37,315 38,894 46,386 43,260 -26.29%
-
Tax Rate 29.31% 33.15% 29.81% 29.72% 28.53% 24.49% 26.51% -
Total Cost 334,804 334,748 377,632 317,170 314,649 303,098 337,808 -0.59%
-
Net Worth 402,839 398,584 408,513 395,691 386,851 378,764 382,334 3.53%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 20,803 31,205 - 14,182 18,893 28,266 - -
Div Payout % 76.09% 91.61% - 38.01% 48.58% 60.94% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 402,839 398,584 408,513 395,691 386,851 378,764 382,334 3.53%
NOSH 141,844 141,844 141,844 141,844 141,750 141,640 141,192 0.30%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 7.65% 9.41% 13.09% 10.66% 11.17% 13.51% 11.65% -
ROE 6.79% 8.55% 13.54% 9.43% 10.05% 12.25% 11.31% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 255.59 260.52 306.33 250.30 249.97 247.95 271.01 -3.81%
EPS 19.28 24.02 39.00 26.37 27.51 32.84 30.68 -26.57%
DPS 14.67 22.00 0.00 10.00 13.33 20.00 0.00 -
NAPS 2.84 2.81 2.88 2.79 2.73 2.68 2.71 3.16%
Adjusted Per Share Value based on latest NOSH - 141,844
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 255.59 260.52 306.33 250.27 249.73 247.05 269.56 -3.47%
EPS 19.28 24.02 39.00 26.31 27.42 32.70 30.50 -26.28%
DPS 14.67 22.00 0.00 10.00 13.32 19.93 0.00 -
NAPS 2.84 2.81 2.88 2.7896 2.7273 2.6703 2.6954 3.53%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 2.40 2.82 2.45 2.30 2.41 2.35 2.33 -
P/RPS 0.94 1.08 0.80 0.92 0.96 0.95 0.86 6.09%
P/EPS 12.45 11.74 6.28 8.74 8.78 7.16 7.60 38.83%
EY 8.03 8.52 15.92 11.44 11.39 13.97 13.16 -27.99%
DY 6.11 7.80 0.00 4.35 5.53 8.51 0.00 -
P/NAPS 0.85 1.00 0.85 0.82 0.88 0.88 0.86 -0.77%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 18/11/24 20/08/24 21/05/24 27/02/24 21/11/23 22/08/23 23/05/23 -
Price 2.41 2.77 2.60 2.38 2.51 2.44 2.51 -
P/RPS 0.94 1.06 0.85 0.95 1.00 0.98 0.93 0.71%
P/EPS 12.50 11.53 6.67 9.05 9.14 7.43 8.19 32.45%
EY 8.00 8.67 15.00 11.05 10.94 13.45 12.22 -24.54%
DY 6.09 7.94 0.00 4.20 5.31 8.20 0.00 -
P/NAPS 0.85 0.99 0.90 0.85 0.92 0.91 0.93 -5.80%

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