[YSPSAH] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 62.97%
YoY- 149.01%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 175,216 95,588 334,248 251,694 158,641 81,536 281,860 -27.22%
PBT 31,343 15,153 47,693 40,259 24,445 9,756 22,493 24.83%
Tax -7,676 -4,017 -12,920 -10,975 -6,582 -3,134 -7,392 2.55%
NP 23,667 11,136 34,773 29,284 17,863 6,622 15,101 35.03%
-
NP to SH 23,193 10,815 34,466 28,666 17,590 6,514 15,182 32.74%
-
Tax Rate 24.49% 26.51% 27.09% 27.26% 26.93% 32.12% 32.86% -
Total Cost 151,549 84,452 299,475 222,410 140,778 74,914 266,759 -31.47%
-
Net Worth 378,764 382,334 372,290 362,403 352,320 352,249 343,721 6.70%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 14,133 - 11,281 11,281 11,274 - 11,177 16.98%
Div Payout % 60.94% - 32.73% 39.35% 64.09% - 73.63% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 378,764 382,334 372,290 362,403 352,320 352,249 343,721 6.70%
NOSH 141,640 141,192 141,034 141,012 141,012 140,899 140,899 0.35%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 13.51% 11.65% 10.40% 11.63% 11.26% 8.12% 5.36% -
ROE 6.12% 2.83% 9.26% 7.91% 4.99% 1.85% 4.42% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 123.98 67.75 237.02 178.49 112.57 57.87 201.73 -27.77%
EPS 16.42 7.67 24.45 20.34 12.48 4.62 10.87 31.75%
DPS 10.00 0.00 8.00 8.00 8.00 0.00 8.00 16.08%
NAPS 2.68 2.71 2.64 2.57 2.50 2.50 2.46 5.89%
Adjusted Per Share Value based on latest NOSH - 141,012
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 123.53 67.39 235.64 177.44 111.84 57.48 198.71 -27.22%
EPS 16.35 7.62 24.30 20.21 12.40 4.59 10.70 32.76%
DPS 9.96 0.00 7.95 7.95 7.95 0.00 7.88 16.95%
NAPS 2.6703 2.6954 2.6246 2.5549 2.4838 2.4833 2.4232 6.70%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 2.35 2.33 2.55 2.01 1.92 1.93 1.93 -
P/RPS 1.90 3.44 1.08 1.13 1.71 3.34 0.96 57.83%
P/EPS 14.32 30.40 10.43 9.89 15.38 41.75 17.76 -13.40%
EY 6.98 3.29 9.58 10.11 6.50 2.40 5.63 15.45%
DY 4.26 0.00 3.14 3.98 4.17 0.00 4.15 1.76%
P/NAPS 0.88 0.86 0.97 0.78 0.77 0.77 0.78 8.39%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 22/08/23 23/05/23 27/02/23 22/11/22 23/08/22 20/05/22 25/02/22 -
Price 2.44 2.51 2.92 2.34 2.07 1.98 1.93 -
P/RPS 1.97 3.70 1.23 1.31 1.84 3.42 0.96 61.69%
P/EPS 14.87 32.74 11.95 11.51 16.58 42.83 17.76 -11.19%
EY 6.73 3.05 8.37 8.69 6.03 2.33 5.63 12.67%
DY 4.10 0.00 2.74 3.42 3.86 0.00 4.15 -0.80%
P/NAPS 0.91 0.93 1.11 0.91 0.83 0.79 0.78 10.85%

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