[YSPSAH] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -7.17%
YoY- -4.5%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 277,300 273,126 284,804 297,061 294,692 296,530 322,148 -9.50%
PBT 21,805 20,678 17,452 30,263 32,982 45,540 36,164 -28.60%
Tax -6,374 -6,088 -6,368 -8,104 -9,000 -10,770 -14,052 -40.93%
NP 15,430 14,590 11,084 22,159 23,982 34,770 22,112 -21.30%
-
NP to SH 15,349 14,504 11,168 21,976 23,673 34,990 22,964 -23.53%
-
Tax Rate 29.23% 29.44% 36.49% 26.78% 27.29% 23.65% 38.86% -
Total Cost 261,869 258,536 273,720 274,902 270,709 261,760 300,036 -8.66%
-
Net Worth 339,507 335,131 341,993 341,901 337,099 333,981 335,080 0.87%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 14,902 22,342 - 11,256 14,982 22,358 - -
Div Payout % 97.09% 154.04% - 51.22% 63.29% 63.90% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 339,507 335,131 341,993 341,901 337,099 333,981 335,080 0.87%
NOSH 140,899 140,834 140,767 140,700 140,691 140,172 139,696 0.57%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 5.56% 5.34% 3.89% 7.46% 8.14% 11.73% 6.86% -
ROE 4.52% 4.33% 3.27% 6.43% 7.02% 10.48% 6.85% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 198.48 195.60 204.03 211.13 209.81 212.20 230.74 -9.54%
EPS 10.99 10.38 8.00 15.68 16.92 25.06 16.44 -23.52%
DPS 10.67 16.00 0.00 8.00 10.67 16.00 0.00 -
NAPS 2.43 2.40 2.45 2.43 2.40 2.39 2.40 0.83%
Adjusted Per Share Value based on latest NOSH - 140,700
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 195.50 192.55 200.79 209.43 207.76 209.05 227.11 -9.50%
EPS 10.82 10.23 7.87 15.49 16.69 24.67 16.19 -23.54%
DPS 10.51 15.75 0.00 7.94 10.56 15.76 0.00 -
NAPS 2.3935 2.3627 2.411 2.4104 2.3765 2.3545 2.3623 0.87%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.99 2.15 2.14 2.28 2.32 2.31 1.82 -
P/RPS 1.00 1.10 1.05 1.08 1.11 1.09 0.79 17.00%
P/EPS 18.11 20.70 26.75 14.60 13.76 9.23 11.07 38.79%
EY 5.52 4.83 3.74 6.85 7.26 10.84 9.04 -28.00%
DY 5.36 7.44 0.00 3.51 4.60 6.93 0.00 -
P/NAPS 0.82 0.90 0.87 0.94 0.97 0.97 0.76 5.19%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 20/08/21 25/05/21 25/02/21 30/11/20 25/08/20 21/05/20 -
Price 1.99 1.97 2.20 2.16 2.42 2.54 2.26 -
P/RPS 1.00 1.01 1.08 1.02 1.15 1.20 0.98 1.35%
P/EPS 18.11 18.97 27.50 13.83 14.36 10.14 13.74 20.19%
EY 5.52 5.27 3.64 7.23 6.96 9.86 7.28 -16.83%
DY 5.36 8.12 0.00 3.70 4.41 6.30 0.00 -
P/NAPS 0.82 0.82 0.90 0.89 1.01 1.06 0.94 -8.69%

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