[YSPSAH] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
19-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 71.79%
YoY- -18.22%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 148,265 80,537 295,619 218,503 144,335 74,738 288,759 -35.90%
PBT 22,770 9,041 31,832 25,074 15,237 6,999 42,304 -33.85%
Tax -5,385 -3,513 -9,354 -6,221 -4,198 -2,183 -12,171 -41.96%
NP 17,385 5,528 22,478 18,853 11,039 4,816 30,133 -30.71%
-
NP to SH 17,495 5,741 23,012 19,225 11,191 4,834 30,350 -30.75%
-
Tax Rate 23.65% 38.86% 29.39% 24.81% 27.55% 31.19% 28.77% -
Total Cost 130,880 75,009 273,141 199,650 133,296 69,922 258,626 -36.52%
-
Net Worth 333,981 335,080 328,027 326,624 314,056 318,156 315,262 3.92%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 11,179 - 11,864 11,864 11,811 - 9,679 10.09%
Div Payout % 63.90% - 51.56% 61.71% 105.55% - 31.89% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 333,981 335,080 328,027 326,624 314,056 318,156 315,262 3.92%
NOSH 140,172 139,696 139,583 139,581 139,581 138,404 138,301 0.90%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 11.73% 6.86% 7.60% 8.63% 7.65% 6.44% 10.44% -
ROE 5.24% 1.71% 7.02% 5.89% 3.56% 1.52% 9.63% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 106.10 57.68 211.78 156.54 103.87 54.03 208.83 -36.35%
EPS 12.53 4.11 16.54 13.83 8.07 3.49 22.05 -31.41%
DPS 8.00 0.00 8.50 8.50 8.50 0.00 7.00 9.31%
NAPS 2.39 2.40 2.35 2.34 2.26 2.30 2.28 3.19%
Adjusted Per Share Value based on latest NOSH - 139,581
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 104.53 56.78 208.41 154.04 101.76 52.69 203.57 -35.90%
EPS 12.33 4.05 16.22 13.55 7.89 3.41 21.40 -30.78%
DPS 7.88 0.00 8.36 8.36 8.33 0.00 6.82 10.11%
NAPS 2.3545 2.3623 2.3126 2.3027 2.2141 2.243 2.2226 3.92%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.31 1.82 2.33 2.32 2.46 2.85 2.75 -
P/RPS 2.18 3.16 1.10 1.48 2.37 5.27 1.32 39.76%
P/EPS 18.45 44.26 14.13 16.84 30.55 81.56 12.53 29.45%
EY 5.42 2.26 7.08 5.94 3.27 1.23 7.98 -22.75%
DY 3.46 0.00 3.65 3.66 3.46 0.00 2.55 22.58%
P/NAPS 0.97 0.76 0.99 0.99 1.09 1.24 1.21 -13.71%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 21/05/20 25/02/20 19/11/19 29/08/19 28/05/19 26/02/19 -
Price 2.54 2.26 2.21 2.33 2.30 2.49 2.88 -
P/RPS 2.39 3.92 1.04 1.49 2.21 4.61 1.38 44.26%
P/EPS 20.29 54.96 13.41 16.92 28.56 71.25 13.12 33.76%
EY 4.93 1.82 7.46 5.91 3.50 1.40 7.62 -25.21%
DY 3.15 0.00 3.85 3.65 3.70 0.00 2.43 18.90%
P/NAPS 1.06 0.94 0.94 1.00 1.02 1.08 1.26 -10.89%

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