[YSPSAH] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -36.29%
YoY- -28.16%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 295,619 291,337 288,670 298,952 288,759 283,624 278,886 3.94%
PBT 31,832 33,432 30,474 27,996 42,304 43,890 47,482 -23.34%
Tax -9,354 -8,294 -8,396 -8,732 -12,171 -12,632 -13,438 -21.40%
NP 22,478 25,137 22,078 19,264 30,133 31,258 34,044 -24.11%
-
NP to SH 23,012 25,633 22,382 19,336 30,350 31,342 34,166 -23.10%
-
Tax Rate 29.39% 24.81% 27.55% 31.19% 28.77% 28.78% 28.30% -
Total Cost 273,141 266,200 266,592 279,688 258,626 252,365 244,842 7.54%
-
Net Worth 328,027 326,624 314,056 318,156 315,262 306,437 298,236 6.53%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 11,864 15,819 23,623 - 9,679 12,883 19,241 -27.49%
Div Payout % 51.56% 61.71% 105.55% - 31.89% 41.10% 56.32% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 328,027 326,624 314,056 318,156 315,262 306,437 298,236 6.53%
NOSH 139,583 139,581 139,581 138,404 138,301 138,220 137,977 0.77%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.60% 8.63% 7.65% 6.44% 10.44% 11.02% 12.21% -
ROE 7.02% 7.85% 7.13% 6.08% 9.63% 10.23% 11.46% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 211.78 208.72 207.73 216.12 208.83 205.47 202.92 2.88%
EPS 16.54 18.44 16.14 13.96 22.05 22.80 24.92 -23.85%
DPS 8.50 11.33 17.00 0.00 7.00 9.33 14.00 -28.23%
NAPS 2.35 2.34 2.26 2.30 2.28 2.22 2.17 5.44%
Adjusted Per Share Value based on latest NOSH - 138,404
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 208.41 205.39 203.51 210.76 203.57 199.95 196.61 3.95%
EPS 16.22 18.07 15.78 13.63 21.40 22.10 24.09 -23.12%
DPS 8.36 11.15 16.65 0.00 6.82 9.08 13.56 -27.49%
NAPS 2.3126 2.3027 2.2141 2.243 2.2226 2.1604 2.1025 6.53%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.33 2.32 2.46 2.85 2.75 3.25 2.55 -
P/RPS 1.10 1.11 1.18 1.32 1.32 1.58 1.26 -8.63%
P/EPS 14.13 12.63 15.27 20.39 12.53 14.31 10.26 23.71%
EY 7.08 7.92 6.55 4.90 7.98 6.99 9.75 -19.16%
DY 3.65 4.89 6.91 0.00 2.55 2.87 5.49 -23.76%
P/NAPS 0.99 0.99 1.09 1.24 1.21 1.46 1.18 -11.01%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 19/11/19 29/08/19 28/05/19 26/02/19 21/11/18 13/08/18 -
Price 2.21 2.33 2.30 2.49 2.88 3.01 2.80 -
P/RPS 1.04 1.12 1.11 1.15 1.38 1.46 1.38 -17.14%
P/EPS 13.41 12.69 14.28 17.81 13.12 13.26 11.26 12.31%
EY 7.46 7.88 7.00 5.61 7.62 7.54 8.88 -10.93%
DY 3.85 4.86 7.39 0.00 2.43 3.10 5.00 -15.95%
P/NAPS 0.94 1.00 1.02 1.08 1.26 1.36 1.29 -18.97%

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