[YSPSAH] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -10.23%
YoY- -24.18%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 294,692 296,530 322,148 295,619 291,337 288,670 298,952 -0.94%
PBT 32,982 45,540 36,164 31,832 33,432 30,474 27,996 11.51%
Tax -9,000 -10,770 -14,052 -9,354 -8,294 -8,396 -8,732 2.03%
NP 23,982 34,770 22,112 22,478 25,137 22,078 19,264 15.67%
-
NP to SH 23,673 34,990 22,964 23,012 25,633 22,382 19,336 14.40%
-
Tax Rate 27.29% 23.65% 38.86% 29.39% 24.81% 27.55% 31.19% -
Total Cost 270,709 261,760 300,036 273,141 266,200 266,592 279,688 -2.14%
-
Net Worth 337,099 333,981 335,080 328,027 326,624 314,056 318,156 3.92%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 14,982 22,358 - 11,864 15,819 23,623 - -
Div Payout % 63.29% 63.90% - 51.56% 61.71% 105.55% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 337,099 333,981 335,080 328,027 326,624 314,056 318,156 3.92%
NOSH 140,691 140,172 139,696 139,583 139,581 139,581 138,404 1.09%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 8.14% 11.73% 6.86% 7.60% 8.63% 7.65% 6.44% -
ROE 7.02% 10.48% 6.85% 7.02% 7.85% 7.13% 6.08% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 209.81 212.20 230.74 211.78 208.72 207.73 216.12 -1.95%
EPS 16.92 25.06 16.44 16.54 18.44 16.14 13.96 13.63%
DPS 10.67 16.00 0.00 8.50 11.33 17.00 0.00 -
NAPS 2.40 2.39 2.40 2.35 2.34 2.26 2.30 2.86%
Adjusted Per Share Value based on latest NOSH - 139,583
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 207.76 209.05 227.11 208.41 205.39 203.51 210.76 -0.94%
EPS 16.69 24.67 16.19 16.22 18.07 15.78 13.63 14.41%
DPS 10.56 15.76 0.00 8.36 11.15 16.65 0.00 -
NAPS 2.3765 2.3545 2.3623 2.3126 2.3027 2.2141 2.243 3.91%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.32 2.31 1.82 2.33 2.32 2.46 2.85 -
P/RPS 1.11 1.09 0.79 1.10 1.11 1.18 1.32 -10.88%
P/EPS 13.76 9.23 11.07 14.13 12.63 15.27 20.39 -23.00%
EY 7.26 10.84 9.04 7.08 7.92 6.55 4.90 29.87%
DY 4.60 6.93 0.00 3.65 4.89 6.91 0.00 -
P/NAPS 0.97 0.97 0.76 0.99 0.99 1.09 1.24 -15.06%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 25/08/20 21/05/20 25/02/20 19/11/19 29/08/19 28/05/19 -
Price 2.42 2.54 2.26 2.21 2.33 2.30 2.49 -
P/RPS 1.15 1.20 0.98 1.04 1.12 1.11 1.15 0.00%
P/EPS 14.36 10.14 13.74 13.41 12.69 14.28 17.81 -13.33%
EY 6.96 9.86 7.28 7.46 7.88 7.00 5.61 15.41%
DY 4.41 6.30 0.00 3.85 4.86 7.39 0.00 -
P/NAPS 1.01 1.06 0.94 0.94 1.00 1.02 1.08 -4.35%

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