[YSPSAH] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
23-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 25.52%
YoY- 66.03%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 354,995 354,222 350,432 382,352 334,248 335,592 317,282 7.75%
PBT 53,822 55,372 62,686 60,612 47,693 53,678 48,890 6.59%
Tax -15,997 -15,798 -15,352 -16,068 -12,920 -14,633 -13,164 13.83%
NP 37,825 39,573 47,334 44,544 34,773 39,045 35,726 3.86%
-
NP to SH 37,315 38,894 46,386 43,260 34,466 38,221 35,180 3.99%
-
Tax Rate 29.72% 28.53% 24.49% 26.51% 27.09% 27.26% 26.93% -
Total Cost 317,170 314,649 303,098 337,808 299,475 296,546 281,556 8.24%
-
Net Worth 395,691 386,851 378,764 382,334 372,290 362,403 352,320 8.02%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 14,182 18,893 28,266 - 11,281 15,041 22,548 -26.52%
Div Payout % 38.01% 48.58% 60.94% - 32.73% 39.35% 64.09% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 395,691 386,851 378,764 382,334 372,290 362,403 352,320 8.02%
NOSH 141,844 141,750 141,640 141,192 141,034 141,012 141,012 0.39%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 10.66% 11.17% 13.51% 11.65% 10.40% 11.63% 11.26% -
ROE 9.43% 10.05% 12.25% 11.31% 9.26% 10.55% 9.99% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 250.30 249.97 247.95 271.01 237.02 237.99 225.14 7.29%
EPS 26.37 27.51 32.84 30.68 24.45 27.12 24.96 3.72%
DPS 10.00 13.33 20.00 0.00 8.00 10.67 16.00 -26.83%
NAPS 2.79 2.73 2.68 2.71 2.64 2.57 2.50 7.56%
Adjusted Per Share Value based on latest NOSH - 141,192
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 250.27 249.73 247.05 269.56 235.64 236.59 223.68 7.75%
EPS 26.31 27.42 32.70 30.50 24.30 26.95 24.80 4.00%
DPS 10.00 13.32 19.93 0.00 7.95 10.60 15.90 -26.53%
NAPS 2.7896 2.7273 2.6703 2.6954 2.6246 2.5549 2.4838 8.02%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 2.30 2.41 2.35 2.33 2.55 2.01 1.92 -
P/RPS 0.92 0.96 0.95 0.86 1.08 0.84 0.85 5.40%
P/EPS 8.74 8.78 7.16 7.60 10.43 7.42 7.69 8.88%
EY 11.44 11.39 13.97 13.16 9.58 13.48 13.00 -8.14%
DY 4.35 5.53 8.51 0.00 3.14 5.31 8.33 -35.07%
P/NAPS 0.82 0.88 0.88 0.86 0.97 0.78 0.77 4.27%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 21/11/23 22/08/23 23/05/23 27/02/23 22/11/22 23/08/22 -
Price 2.38 2.51 2.44 2.51 2.92 2.34 2.07 -
P/RPS 0.95 1.00 0.98 0.93 1.23 0.98 0.92 2.15%
P/EPS 9.05 9.14 7.43 8.19 11.95 8.63 8.29 6.00%
EY 11.05 10.94 13.45 12.22 8.37 11.58 12.06 -5.64%
DY 4.20 5.31 8.20 0.00 2.74 4.56 7.73 -33.34%
P/NAPS 0.85 0.92 0.91 0.93 1.11 0.91 0.83 1.59%

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