[YSPSAH] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 58.74%
YoY- -35.16%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 158,641 81,536 281,860 207,975 136,563 71,201 297,061 -34.25%
PBT 24,445 9,756 22,493 16,354 10,339 4,363 30,263 -13.30%
Tax -6,582 -3,134 -7,392 -4,781 -3,044 -1,592 -8,104 -12.98%
NP 17,863 6,622 15,101 11,573 7,295 2,771 22,159 -13.41%
-
NP to SH 17,590 6,514 15,182 11,512 7,252 2,792 21,976 -13.82%
-
Tax Rate 26.93% 32.12% 32.86% 29.23% 29.44% 36.49% 26.78% -
Total Cost 140,778 74,914 266,759 196,402 129,268 68,430 274,902 -36.06%
-
Net Worth 352,320 352,249 343,721 339,507 335,131 341,993 341,901 2.02%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 11,274 - 11,177 11,177 11,171 - 11,256 0.10%
Div Payout % 64.09% - 73.63% 97.09% 154.04% - 51.22% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 352,320 352,249 343,721 339,507 335,131 341,993 341,901 2.02%
NOSH 141,012 140,899 140,899 140,899 140,834 140,767 140,700 0.14%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 11.26% 8.12% 5.36% 5.56% 5.34% 3.89% 7.46% -
ROE 4.99% 1.85% 4.42% 3.39% 2.16% 0.82% 6.43% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 112.57 57.87 201.73 148.86 97.80 51.01 211.13 -34.32%
EPS 12.48 4.62 10.87 8.24 5.19 2.00 15.68 -14.15%
DPS 8.00 0.00 8.00 8.00 8.00 0.00 8.00 0.00%
NAPS 2.50 2.50 2.46 2.43 2.40 2.45 2.43 1.91%
Adjusted Per Share Value based on latest NOSH - 140,899
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 111.84 57.48 198.71 146.62 96.28 50.20 209.43 -34.25%
EPS 12.40 4.59 10.70 8.12 5.11 1.97 15.49 -13.82%
DPS 7.95 0.00 7.88 7.88 7.88 0.00 7.94 0.08%
NAPS 2.4838 2.4833 2.4232 2.3935 2.3627 2.411 2.4104 2.02%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.92 1.93 1.93 1.99 2.15 2.14 2.28 -
P/RPS 1.71 3.34 0.96 1.34 2.20 4.20 1.08 35.96%
P/EPS 15.38 41.75 17.76 24.15 41.40 106.99 14.60 3.54%
EY 6.50 2.40 5.63 4.14 2.42 0.93 6.85 -3.44%
DY 4.17 0.00 4.15 4.02 3.72 0.00 3.51 12.20%
P/NAPS 0.77 0.77 0.78 0.82 0.90 0.87 0.94 -12.48%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 20/05/22 25/02/22 23/11/21 20/08/21 25/05/21 25/02/21 -
Price 2.07 1.98 1.93 1.99 1.97 2.20 2.16 -
P/RPS 1.84 3.42 0.96 1.34 2.01 4.31 1.02 48.34%
P/EPS 16.58 42.83 17.76 24.15 37.93 109.99 13.83 12.88%
EY 6.03 2.33 5.63 4.14 2.64 0.91 7.23 -11.42%
DY 3.86 0.00 4.15 4.02 4.06 0.00 3.70 2.87%
P/NAPS 0.83 0.79 0.78 0.82 0.82 0.90 0.89 -4.55%

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