[YSPSAH] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -9.83%
YoY- 127.02%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 354,222 350,432 382,352 334,248 335,592 317,282 326,144 5.65%
PBT 55,372 62,686 60,612 47,693 53,678 48,890 39,024 26.24%
Tax -15,798 -15,352 -16,068 -12,920 -14,633 -13,164 -12,536 16.65%
NP 39,573 47,334 44,544 34,773 39,045 35,726 26,488 30.65%
-
NP to SH 38,894 46,386 43,260 34,466 38,221 35,180 26,056 30.58%
-
Tax Rate 28.53% 24.49% 26.51% 27.09% 27.26% 26.93% 32.12% -
Total Cost 314,649 303,098 337,808 299,475 296,546 281,556 299,656 3.30%
-
Net Worth 386,851 378,764 382,334 372,290 362,403 352,320 352,249 6.43%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 18,893 28,266 - 11,281 15,041 22,548 - -
Div Payout % 48.58% 60.94% - 32.73% 39.35% 64.09% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 386,851 378,764 382,334 372,290 362,403 352,320 352,249 6.43%
NOSH 141,750 141,640 141,192 141,034 141,012 141,012 140,899 0.40%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 11.17% 13.51% 11.65% 10.40% 11.63% 11.26% 8.12% -
ROE 10.05% 12.25% 11.31% 9.26% 10.55% 9.99% 7.40% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 249.97 247.95 271.01 237.02 237.99 225.14 231.47 5.25%
EPS 27.51 32.84 30.68 24.45 27.12 24.96 18.48 30.34%
DPS 13.33 20.00 0.00 8.00 10.67 16.00 0.00 -
NAPS 2.73 2.68 2.71 2.64 2.57 2.50 2.50 6.03%
Adjusted Per Share Value based on latest NOSH - 141,034
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 249.73 247.05 269.56 235.64 236.59 223.68 229.93 5.65%
EPS 27.42 32.70 30.50 24.30 26.95 24.80 18.37 30.57%
DPS 13.32 19.93 0.00 7.95 10.60 15.90 0.00 -
NAPS 2.7273 2.6703 2.6954 2.6246 2.5549 2.4838 2.4833 6.44%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 2.41 2.35 2.33 2.55 2.01 1.92 1.93 -
P/RPS 0.96 0.95 0.86 1.08 0.84 0.85 0.83 10.17%
P/EPS 8.78 7.16 7.60 10.43 7.42 7.69 10.44 -10.89%
EY 11.39 13.97 13.16 9.58 13.48 13.00 9.58 12.21%
DY 5.53 8.51 0.00 3.14 5.31 8.33 0.00 -
P/NAPS 0.88 0.88 0.86 0.97 0.78 0.77 0.77 9.30%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 21/11/23 22/08/23 23/05/23 27/02/23 22/11/22 23/08/22 20/05/22 -
Price 2.51 2.44 2.51 2.92 2.34 2.07 1.98 -
P/RPS 1.00 0.98 0.93 1.23 0.98 0.92 0.86 10.56%
P/EPS 9.14 7.43 8.19 11.95 8.63 8.29 10.71 -10.01%
EY 10.94 13.45 12.22 8.37 11.58 12.06 9.34 11.10%
DY 5.31 8.20 0.00 2.74 4.56 7.73 0.00 -
P/NAPS 0.92 0.91 0.93 1.11 0.91 0.83 0.79 10.67%

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