[YSPSAH] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -0.21%
YoY- 18.76%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 297,061 294,692 296,530 322,148 295,619 291,337 288,670 1.91%
PBT 30,263 32,982 45,540 36,164 31,832 33,432 30,474 -0.46%
Tax -8,104 -9,000 -10,770 -14,052 -9,354 -8,294 -8,396 -2.32%
NP 22,159 23,982 34,770 22,112 22,478 25,137 22,078 0.24%
-
NP to SH 21,976 23,673 34,990 22,964 23,012 25,633 22,382 -1.20%
-
Tax Rate 26.78% 27.29% 23.65% 38.86% 29.39% 24.81% 27.55% -
Total Cost 274,902 270,709 261,760 300,036 273,141 266,200 266,592 2.05%
-
Net Worth 341,901 337,099 333,981 335,080 328,027 326,624 314,056 5.79%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 11,256 14,982 22,358 - 11,864 15,819 23,623 -38.85%
Div Payout % 51.22% 63.29% 63.90% - 51.56% 61.71% 105.55% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 341,901 337,099 333,981 335,080 328,027 326,624 314,056 5.79%
NOSH 140,700 140,691 140,172 139,696 139,583 139,581 139,581 0.53%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 7.46% 8.14% 11.73% 6.86% 7.60% 8.63% 7.65% -
ROE 6.43% 7.02% 10.48% 6.85% 7.02% 7.85% 7.13% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 211.13 209.81 212.20 230.74 211.78 208.72 207.73 1.08%
EPS 15.68 16.92 25.06 16.44 16.54 18.44 16.14 -1.90%
DPS 8.00 10.67 16.00 0.00 8.50 11.33 17.00 -39.36%
NAPS 2.43 2.40 2.39 2.40 2.35 2.34 2.26 4.93%
Adjusted Per Share Value based on latest NOSH - 139,696
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 209.43 207.76 209.05 227.11 208.41 205.39 203.51 1.92%
EPS 15.49 16.69 24.67 16.19 16.22 18.07 15.78 -1.22%
DPS 7.94 10.56 15.76 0.00 8.36 11.15 16.65 -38.82%
NAPS 2.4104 2.3765 2.3545 2.3623 2.3126 2.3027 2.2141 5.79%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.28 2.32 2.31 1.82 2.33 2.32 2.46 -
P/RPS 1.08 1.11 1.09 0.79 1.10 1.11 1.18 -5.70%
P/EPS 14.60 13.76 9.23 11.07 14.13 12.63 15.27 -2.93%
EY 6.85 7.26 10.84 9.04 7.08 7.92 6.55 3.01%
DY 3.51 4.60 6.93 0.00 3.65 4.89 6.91 -36.20%
P/NAPS 0.94 0.97 0.97 0.76 0.99 0.99 1.09 -9.35%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 30/11/20 25/08/20 21/05/20 25/02/20 19/11/19 29/08/19 -
Price 2.16 2.42 2.54 2.26 2.21 2.33 2.30 -
P/RPS 1.02 1.15 1.20 0.98 1.04 1.12 1.11 -5.45%
P/EPS 13.83 14.36 10.14 13.74 13.41 12.69 14.28 -2.10%
EY 7.23 6.96 9.86 7.28 7.46 7.88 7.00 2.16%
DY 3.70 4.41 6.30 0.00 3.85 4.86 7.39 -36.81%
P/NAPS 0.89 1.01 1.06 0.94 0.94 1.00 1.02 -8.65%

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