[YSPSAH] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 20.23%
YoY- 127.02%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 265,667 175,216 95,588 334,248 251,694 158,641 81,536 119.62%
PBT 41,529 31,343 15,153 47,693 40,259 24,445 9,756 162.42%
Tax -11,849 -7,676 -4,017 -12,920 -10,975 -6,582 -3,134 142.49%
NP 29,680 23,667 11,136 34,773 29,284 17,863 6,622 171.59%
-
NP to SH 29,171 23,193 10,815 34,466 28,666 17,590 6,514 171.43%
-
Tax Rate 28.53% 24.49% 26.51% 27.09% 27.26% 26.93% 32.12% -
Total Cost 235,987 151,549 84,452 299,475 222,410 140,778 74,914 114.74%
-
Net Worth 386,851 378,764 382,334 372,290 362,403 352,320 352,249 6.43%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 14,170 14,133 - 11,281 11,281 11,274 - -
Div Payout % 48.58% 60.94% - 32.73% 39.35% 64.09% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 386,851 378,764 382,334 372,290 362,403 352,320 352,249 6.43%
NOSH 141,750 141,640 141,192 141,034 141,012 141,012 140,899 0.40%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 11.17% 13.51% 11.65% 10.40% 11.63% 11.26% 8.12% -
ROE 7.54% 6.12% 2.83% 9.26% 7.91% 4.99% 1.85% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 187.48 123.98 67.75 237.02 178.49 112.57 57.87 118.78%
EPS 20.63 16.42 7.67 24.45 20.34 12.48 4.62 170.92%
DPS 10.00 10.00 0.00 8.00 8.00 8.00 0.00 -
NAPS 2.73 2.68 2.71 2.64 2.57 2.50 2.50 6.03%
Adjusted Per Share Value based on latest NOSH - 141,034
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 187.29 123.53 67.39 235.64 177.44 111.84 57.48 119.62%
EPS 20.57 16.35 7.62 24.30 20.21 12.40 4.59 171.57%
DPS 9.99 9.96 0.00 7.95 7.95 7.95 0.00 -
NAPS 2.7273 2.6703 2.6954 2.6246 2.5549 2.4838 2.4833 6.44%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 2.41 2.35 2.33 2.55 2.01 1.92 1.93 -
P/RPS 1.29 1.90 3.44 1.08 1.13 1.71 3.34 -46.93%
P/EPS 11.71 14.32 30.40 10.43 9.89 15.38 41.75 -57.11%
EY 8.54 6.98 3.29 9.58 10.11 6.50 2.40 132.89%
DY 4.15 4.26 0.00 3.14 3.98 4.17 0.00 -
P/NAPS 0.88 0.88 0.86 0.97 0.78 0.77 0.77 9.30%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 21/11/23 22/08/23 23/05/23 27/02/23 22/11/22 23/08/22 20/05/22 -
Price 2.51 2.44 2.51 2.92 2.34 2.07 1.98 -
P/RPS 1.34 1.97 3.70 1.23 1.31 1.84 3.42 -46.42%
P/EPS 12.19 14.87 32.74 11.95 11.51 16.58 42.83 -56.69%
EY 8.20 6.73 3.05 8.37 8.69 6.03 2.33 131.19%
DY 3.98 4.10 0.00 2.74 3.42 3.86 0.00 -
P/NAPS 0.92 0.91 0.93 1.11 0.91 0.83 0.79 10.67%

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