[YSPSAH] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
20-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 71.62%
YoY- 133.31%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 334,248 335,592 317,282 326,144 281,860 277,300 273,126 14.36%
PBT 47,693 53,678 48,890 39,024 22,493 21,805 20,678 74.30%
Tax -12,920 -14,633 -13,164 -12,536 -7,392 -6,374 -6,088 64.91%
NP 34,773 39,045 35,726 26,488 15,101 15,430 14,590 78.14%
-
NP to SH 34,466 38,221 35,180 26,056 15,182 15,349 14,504 77.79%
-
Tax Rate 27.09% 27.26% 26.93% 32.12% 32.86% 29.23% 29.44% -
Total Cost 299,475 296,546 281,556 299,656 266,759 261,869 258,536 10.26%
-
Net Worth 372,290 362,403 352,320 352,249 343,721 339,507 335,131 7.24%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 11,281 15,041 22,548 - 11,177 14,902 22,342 -36.51%
Div Payout % 32.73% 39.35% 64.09% - 73.63% 97.09% 154.04% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 372,290 362,403 352,320 352,249 343,721 339,507 335,131 7.24%
NOSH 141,034 141,012 141,012 140,899 140,899 140,899 140,834 0.09%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 10.40% 11.63% 11.26% 8.12% 5.36% 5.56% 5.34% -
ROE 9.26% 10.55% 9.99% 7.40% 4.42% 4.52% 4.33% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 237.02 237.99 225.14 231.47 201.73 198.48 195.60 13.62%
EPS 24.45 27.12 24.96 18.48 10.87 10.99 10.38 76.75%
DPS 8.00 10.67 16.00 0.00 8.00 10.67 16.00 -36.92%
NAPS 2.64 2.57 2.50 2.50 2.46 2.43 2.40 6.54%
Adjusted Per Share Value based on latest NOSH - 140,899
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 235.64 236.59 223.68 229.93 198.71 195.50 192.55 14.36%
EPS 24.30 26.95 24.80 18.37 10.70 10.82 10.23 77.74%
DPS 7.95 10.60 15.90 0.00 7.88 10.51 15.75 -36.52%
NAPS 2.6246 2.5549 2.4838 2.4833 2.4232 2.3935 2.3627 7.23%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.55 2.01 1.92 1.93 1.93 1.99 2.15 -
P/RPS 1.08 0.84 0.85 0.83 0.96 1.00 1.10 -1.21%
P/EPS 10.43 7.42 7.69 10.44 17.76 18.11 20.70 -36.60%
EY 9.58 13.48 13.00 9.58 5.63 5.52 4.83 57.66%
DY 3.14 5.31 8.33 0.00 4.15 5.36 7.44 -43.64%
P/NAPS 0.97 0.78 0.77 0.77 0.78 0.82 0.90 5.10%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 22/11/22 23/08/22 20/05/22 25/02/22 23/11/21 20/08/21 -
Price 2.92 2.34 2.07 1.98 1.93 1.99 1.97 -
P/RPS 1.23 0.98 0.92 0.86 0.96 1.00 1.01 13.99%
P/EPS 11.95 8.63 8.29 10.71 17.76 18.11 18.97 -26.45%
EY 8.37 11.58 12.06 9.34 5.63 5.52 5.27 36.01%
DY 2.74 4.56 7.73 0.00 4.15 5.36 8.12 -51.43%
P/NAPS 1.11 0.91 0.83 0.79 0.78 0.82 0.82 22.30%

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