[YSPSAH] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -1.09%
YoY- -30.92%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 335,592 317,282 326,144 281,860 277,300 273,126 284,804 11.54%
PBT 53,678 48,890 39,024 22,493 21,805 20,678 17,452 111.35%
Tax -14,633 -13,164 -12,536 -7,392 -6,374 -6,088 -6,368 74.04%
NP 39,045 35,726 26,488 15,101 15,430 14,590 11,084 131.33%
-
NP to SH 38,221 35,180 26,056 15,182 15,349 14,504 11,168 126.93%
-
Tax Rate 27.26% 26.93% 32.12% 32.86% 29.23% 29.44% 36.49% -
Total Cost 296,546 281,556 299,656 266,759 261,869 258,536 273,720 5.47%
-
Net Worth 362,403 352,320 352,249 343,721 339,507 335,131 341,993 3.93%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 15,041 22,548 - 11,177 14,902 22,342 - -
Div Payout % 39.35% 64.09% - 73.63% 97.09% 154.04% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 362,403 352,320 352,249 343,721 339,507 335,131 341,993 3.93%
NOSH 141,012 141,012 140,899 140,899 140,899 140,834 140,767 0.11%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 11.63% 11.26% 8.12% 5.36% 5.56% 5.34% 3.89% -
ROE 10.55% 9.99% 7.40% 4.42% 4.52% 4.33% 3.27% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 237.99 225.14 231.47 201.73 198.48 195.60 204.03 10.79%
EPS 27.12 24.96 18.48 10.87 10.99 10.38 8.00 125.49%
DPS 10.67 16.00 0.00 8.00 10.67 16.00 0.00 -
NAPS 2.57 2.50 2.50 2.46 2.43 2.40 2.45 3.23%
Adjusted Per Share Value based on latest NOSH - 140,899
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 236.59 223.68 229.93 198.71 195.50 192.55 200.79 11.54%
EPS 26.95 24.80 18.37 10.70 10.82 10.23 7.87 127.02%
DPS 10.60 15.90 0.00 7.88 10.51 15.75 0.00 -
NAPS 2.5549 2.4838 2.4833 2.4232 2.3935 2.3627 2.411 3.93%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.01 1.92 1.93 1.93 1.99 2.15 2.14 -
P/RPS 0.84 0.85 0.83 0.96 1.00 1.10 1.05 -13.81%
P/EPS 7.42 7.69 10.44 17.76 18.11 20.70 26.75 -57.43%
EY 13.48 13.00 9.58 5.63 5.52 4.83 3.74 134.89%
DY 5.31 8.33 0.00 4.15 5.36 7.44 0.00 -
P/NAPS 0.78 0.77 0.77 0.78 0.82 0.90 0.87 -7.01%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 23/08/22 20/05/22 25/02/22 23/11/21 20/08/21 25/05/21 -
Price 2.34 2.07 1.98 1.93 1.99 1.97 2.20 -
P/RPS 0.98 0.92 0.86 0.96 1.00 1.01 1.08 -6.26%
P/EPS 8.63 8.29 10.71 17.76 18.11 18.97 27.50 -53.78%
EY 11.58 12.06 9.34 5.63 5.52 5.27 3.64 116.15%
DY 4.56 7.73 0.00 4.15 5.36 8.12 0.00 -
P/NAPS 0.91 0.83 0.79 0.78 0.82 0.82 0.90 0.73%

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