[YSPSAH] QoQ Annualized Quarter Result on 31-Dec-2023 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -4.06%
YoY- 8.27%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 369,532 434,512 354,995 354,222 350,432 382,352 334,248 6.92%
PBT 52,030 81,032 53,822 55,372 62,686 60,612 47,693 5.97%
Tax -17,246 -24,152 -15,997 -15,798 -15,352 -16,068 -12,920 21.25%
NP 34,784 56,880 37,825 39,573 47,334 44,544 34,773 0.02%
-
NP to SH 34,064 55,328 37,315 38,894 46,386 43,260 34,466 -0.77%
-
Tax Rate 33.15% 29.81% 29.72% 28.53% 24.49% 26.51% 27.09% -
Total Cost 334,748 377,632 317,170 314,649 303,098 337,808 299,475 7.71%
-
Net Worth 398,584 408,513 395,691 386,851 378,764 382,334 372,290 4.65%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 31,205 - 14,182 18,893 28,266 - 11,281 97.17%
Div Payout % 91.61% - 38.01% 48.58% 60.94% - 32.73% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 398,584 408,513 395,691 386,851 378,764 382,334 372,290 4.65%
NOSH 141,844 141,844 141,844 141,750 141,640 141,192 141,034 0.38%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 9.41% 13.09% 10.66% 11.17% 13.51% 11.65% 10.40% -
ROE 8.55% 13.54% 9.43% 10.05% 12.25% 11.31% 9.26% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 260.52 306.33 250.30 249.97 247.95 271.01 237.02 6.51%
EPS 24.02 39.00 26.37 27.51 32.84 30.68 24.45 -1.17%
DPS 22.00 0.00 10.00 13.33 20.00 0.00 8.00 96.40%
NAPS 2.81 2.88 2.79 2.73 2.68 2.71 2.64 4.25%
Adjusted Per Share Value based on latest NOSH - 141,844
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 260.52 306.33 250.27 249.73 247.05 269.56 235.64 6.92%
EPS 24.02 39.00 26.31 27.42 32.70 30.50 24.30 -0.77%
DPS 22.00 0.00 10.00 13.32 19.93 0.00 7.95 97.23%
NAPS 2.81 2.88 2.7896 2.7273 2.6703 2.6954 2.6246 4.65%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 2.82 2.45 2.30 2.41 2.35 2.33 2.55 -
P/RPS 1.08 0.80 0.92 0.96 0.95 0.86 1.08 0.00%
P/EPS 11.74 6.28 8.74 8.78 7.16 7.60 10.43 8.21%
EY 8.52 15.92 11.44 11.39 13.97 13.16 9.58 -7.52%
DY 7.80 0.00 4.35 5.53 8.51 0.00 3.14 83.52%
P/NAPS 1.00 0.85 0.82 0.88 0.88 0.86 0.97 2.05%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 20/08/24 21/05/24 27/02/24 21/11/23 22/08/23 23/05/23 27/02/23 -
Price 2.77 2.60 2.38 2.51 2.44 2.51 2.92 -
P/RPS 1.06 0.85 0.95 1.00 0.98 0.93 1.23 -9.44%
P/EPS 11.53 6.67 9.05 9.14 7.43 8.19 11.95 -2.35%
EY 8.67 15.00 11.05 10.94 13.45 12.22 8.37 2.37%
DY 7.94 0.00 4.20 5.31 8.20 0.00 2.74 103.38%
P/NAPS 0.99 0.90 0.85 0.92 0.91 0.93 1.11 -7.35%

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