[YSPSAH] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 31.88%
YoY- -30.92%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 251,694 158,641 81,536 281,860 207,975 136,563 71,201 131.87%
PBT 40,259 24,445 9,756 22,493 16,354 10,339 4,363 339.33%
Tax -10,975 -6,582 -3,134 -7,392 -4,781 -3,044 -1,592 261.79%
NP 29,284 17,863 6,622 15,101 11,573 7,295 2,771 380.88%
-
NP to SH 28,666 17,590 6,514 15,182 11,512 7,252 2,792 371.72%
-
Tax Rate 27.26% 26.93% 32.12% 32.86% 29.23% 29.44% 36.49% -
Total Cost 222,410 140,778 74,914 266,759 196,402 129,268 68,430 119.26%
-
Net Worth 362,403 352,320 352,249 343,721 339,507 335,131 341,993 3.93%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 11,281 11,274 - 11,177 11,177 11,171 - -
Div Payout % 39.35% 64.09% - 73.63% 97.09% 154.04% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 362,403 352,320 352,249 343,721 339,507 335,131 341,993 3.93%
NOSH 141,012 141,012 140,899 140,899 140,899 140,834 140,767 0.11%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 11.63% 11.26% 8.12% 5.36% 5.56% 5.34% 3.89% -
ROE 7.91% 4.99% 1.85% 4.42% 3.39% 2.16% 0.82% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 178.49 112.57 57.87 201.73 148.86 97.80 51.01 130.30%
EPS 20.34 12.48 4.62 10.87 8.24 5.19 2.00 368.74%
DPS 8.00 8.00 0.00 8.00 8.00 8.00 0.00 -
NAPS 2.57 2.50 2.50 2.46 2.43 2.40 2.45 3.23%
Adjusted Per Share Value based on latest NOSH - 140,899
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 177.44 111.84 57.48 198.71 146.62 96.28 50.20 131.86%
EPS 20.21 12.40 4.59 10.70 8.12 5.11 1.97 371.46%
DPS 7.95 7.95 0.00 7.88 7.88 7.88 0.00 -
NAPS 2.5549 2.4838 2.4833 2.4232 2.3935 2.3627 2.411 3.93%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.01 1.92 1.93 1.93 1.99 2.15 2.14 -
P/RPS 1.13 1.71 3.34 0.96 1.34 2.20 4.20 -58.29%
P/EPS 9.89 15.38 41.75 17.76 24.15 41.40 106.99 -79.52%
EY 10.11 6.50 2.40 5.63 4.14 2.42 0.93 390.02%
DY 3.98 4.17 0.00 4.15 4.02 3.72 0.00 -
P/NAPS 0.78 0.77 0.77 0.78 0.82 0.90 0.87 -7.01%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 23/08/22 20/05/22 25/02/22 23/11/21 20/08/21 25/05/21 -
Price 2.34 2.07 1.98 1.93 1.99 1.97 2.20 -
P/RPS 1.31 1.84 3.42 0.96 1.34 2.01 4.31 -54.76%
P/EPS 11.51 16.58 42.83 17.76 24.15 37.93 109.99 -77.76%
EY 8.69 6.03 2.33 5.63 4.14 2.64 0.91 349.49%
DY 3.42 3.86 0.00 4.15 4.02 4.06 0.00 -
P/NAPS 0.91 0.83 0.79 0.78 0.82 0.82 0.90 0.73%

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