[YSPSAH] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 29.11%
YoY- 48.91%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 218,503 144,335 74,738 288,759 212,718 139,443 71,593 110.26%
PBT 25,074 15,237 6,999 42,304 32,918 23,741 10,090 83.36%
Tax -6,221 -4,198 -2,183 -12,171 -9,474 -6,719 -3,487 47.04%
NP 18,853 11,039 4,816 30,133 23,444 17,022 6,603 101.13%
-
NP to SH 19,225 11,191 4,834 30,350 23,507 17,083 6,729 101.21%
-
Tax Rate 24.81% 27.55% 31.19% 28.77% 28.78% 28.30% 34.56% -
Total Cost 199,650 133,296 69,922 258,626 189,274 122,421 64,990 111.17%
-
Net Worth 326,624 314,056 318,156 315,262 306,437 298,236 297,511 6.41%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 11,864 11,811 - 9,679 9,662 9,620 - -
Div Payout % 61.71% 105.55% - 31.89% 41.10% 56.32% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 326,624 314,056 318,156 315,262 306,437 298,236 297,511 6.41%
NOSH 139,581 139,581 138,404 138,301 138,220 137,977 137,047 1.22%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 8.63% 7.65% 6.44% 10.44% 11.02% 12.21% 9.22% -
ROE 5.89% 3.56% 1.52% 9.63% 7.67% 5.73% 2.26% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 156.54 103.87 54.03 208.83 154.10 101.46 52.22 107.76%
EPS 13.83 8.07 3.49 22.05 17.10 12.46 4.91 99.32%
DPS 8.50 8.50 0.00 7.00 7.00 7.00 0.00 -
NAPS 2.34 2.26 2.30 2.28 2.22 2.17 2.17 5.15%
Adjusted Per Share Value based on latest NOSH - 138,301
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 154.04 101.76 52.69 203.57 149.97 98.31 50.47 110.26%
EPS 13.55 7.89 3.41 21.40 16.57 12.04 4.74 101.29%
DPS 8.36 8.33 0.00 6.82 6.81 6.78 0.00 -
NAPS 2.3027 2.2141 2.243 2.2226 2.1604 2.1025 2.0974 6.41%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.32 2.46 2.85 2.75 3.25 2.55 2.50 -
P/RPS 1.48 2.37 5.27 1.32 2.11 2.51 4.79 -54.26%
P/EPS 16.84 30.55 81.56 12.53 19.08 20.52 50.94 -52.15%
EY 5.94 3.27 1.23 7.98 5.24 4.87 1.96 109.27%
DY 3.66 3.46 0.00 2.55 2.15 2.75 0.00 -
P/NAPS 0.99 1.09 1.24 1.21 1.46 1.18 1.15 -9.49%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 19/11/19 29/08/19 28/05/19 26/02/19 21/11/18 13/08/18 25/05/18 -
Price 2.33 2.30 2.49 2.88 3.01 2.80 2.50 -
P/RPS 1.49 2.21 4.61 1.38 1.95 2.76 4.79 -54.05%
P/EPS 16.92 28.56 71.25 13.12 17.67 22.53 50.94 -52.00%
EY 5.91 3.50 1.40 7.62 5.66 4.44 1.96 108.57%
DY 3.65 3.70 0.00 2.43 2.33 2.50 0.00 -
P/NAPS 1.00 1.02 1.08 1.26 1.36 1.29 1.15 -8.88%

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