[YSPSAH] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 23.77%
YoY- -4.5%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 207,975 136,563 71,201 297,061 221,019 148,265 80,537 88.11%
PBT 16,354 10,339 4,363 30,263 24,737 22,770 9,041 48.40%
Tax -4,781 -3,044 -1,592 -8,104 -6,750 -5,385 -3,513 22.78%
NP 11,573 7,295 2,771 22,159 17,987 17,385 5,528 63.57%
-
NP to SH 11,512 7,252 2,792 21,976 17,755 17,495 5,741 58.94%
-
Tax Rate 29.23% 29.44% 36.49% 26.78% 27.29% 23.65% 38.86% -
Total Cost 196,402 129,268 68,430 274,902 203,032 130,880 75,009 89.86%
-
Net Worth 339,507 335,131 341,993 341,901 337,099 333,981 335,080 0.87%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 11,177 11,171 - 11,256 11,236 11,179 - -
Div Payout % 97.09% 154.04% - 51.22% 63.29% 63.90% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 339,507 335,131 341,993 341,901 337,099 333,981 335,080 0.87%
NOSH 140,899 140,834 140,767 140,700 140,691 140,172 139,696 0.57%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 5.56% 5.34% 3.89% 7.46% 8.14% 11.73% 6.86% -
ROE 3.39% 2.16% 0.82% 6.43% 5.27% 5.24% 1.71% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 148.86 97.80 51.01 211.13 157.36 106.10 57.68 88.04%
EPS 8.24 5.19 2.00 15.68 12.69 12.53 4.11 58.93%
DPS 8.00 8.00 0.00 8.00 8.00 8.00 0.00 -
NAPS 2.43 2.40 2.45 2.43 2.40 2.39 2.40 0.83%
Adjusted Per Share Value based on latest NOSH - 140,700
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 146.62 96.28 50.20 209.43 155.82 104.53 56.78 88.11%
EPS 8.12 5.11 1.97 15.49 12.52 12.33 4.05 58.93%
DPS 7.88 7.88 0.00 7.94 7.92 7.88 0.00 -
NAPS 2.3935 2.3627 2.411 2.4104 2.3765 2.3545 2.3623 0.87%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.99 2.15 2.14 2.28 2.32 2.31 1.82 -
P/RPS 1.34 2.20 4.20 1.08 1.47 2.18 3.16 -43.52%
P/EPS 24.15 41.40 106.99 14.60 18.35 18.45 44.26 -33.20%
EY 4.14 2.42 0.93 6.85 5.45 5.42 2.26 49.65%
DY 4.02 3.72 0.00 3.51 3.45 3.46 0.00 -
P/NAPS 0.82 0.90 0.87 0.94 0.97 0.97 0.76 5.19%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 20/08/21 25/05/21 25/02/21 30/11/20 25/08/20 21/05/20 -
Price 1.99 1.97 2.20 2.16 2.42 2.54 2.26 -
P/RPS 1.34 2.01 4.31 1.02 1.54 2.39 3.92 -51.07%
P/EPS 24.15 37.93 109.99 13.83 19.14 20.29 54.96 -42.17%
EY 4.14 2.64 0.91 7.23 5.22 4.93 1.82 72.87%
DY 4.02 4.06 0.00 3.70 3.31 3.15 0.00 -
P/NAPS 0.82 0.82 0.90 0.89 1.01 1.06 0.94 -8.69%

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