[YSPSAH] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -75.05%
YoY- 18.76%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 297,061 221,019 148,265 80,537 295,619 218,503 144,335 61.44%
PBT 30,263 24,737 22,770 9,041 31,832 25,074 15,237 57.67%
Tax -8,104 -6,750 -5,385 -3,513 -9,354 -6,221 -4,198 54.72%
NP 22,159 17,987 17,385 5,528 22,478 18,853 11,039 58.79%
-
NP to SH 21,976 17,755 17,495 5,741 23,012 19,225 11,191 56.49%
-
Tax Rate 26.78% 27.29% 23.65% 38.86% 29.39% 24.81% 27.55% -
Total Cost 274,902 203,032 130,880 75,009 273,141 199,650 133,296 61.66%
-
Net Worth 341,901 337,099 333,981 335,080 328,027 326,624 314,056 5.79%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 11,256 11,236 11,179 - 11,864 11,864 11,811 -3.14%
Div Payout % 51.22% 63.29% 63.90% - 51.56% 61.71% 105.55% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 341,901 337,099 333,981 335,080 328,027 326,624 314,056 5.79%
NOSH 140,700 140,691 140,172 139,696 139,583 139,581 139,581 0.53%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 7.46% 8.14% 11.73% 6.86% 7.60% 8.63% 7.65% -
ROE 6.43% 5.27% 5.24% 1.71% 7.02% 5.89% 3.56% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 211.13 157.36 106.10 57.68 211.78 156.54 103.87 60.11%
EPS 15.68 12.69 12.53 4.11 16.54 13.83 8.07 55.39%
DPS 8.00 8.00 8.00 0.00 8.50 8.50 8.50 -3.94%
NAPS 2.43 2.40 2.39 2.40 2.35 2.34 2.26 4.93%
Adjusted Per Share Value based on latest NOSH - 139,696
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 209.43 155.82 104.53 56.78 208.41 154.04 101.76 61.44%
EPS 15.49 12.52 12.33 4.05 16.22 13.55 7.89 56.46%
DPS 7.94 7.92 7.88 0.00 8.36 8.36 8.33 -3.13%
NAPS 2.4104 2.3765 2.3545 2.3623 2.3126 2.3027 2.2141 5.79%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.28 2.32 2.31 1.82 2.33 2.32 2.46 -
P/RPS 1.08 1.47 2.18 3.16 1.10 1.48 2.37 -40.64%
P/EPS 14.60 18.35 18.45 44.26 14.13 16.84 30.55 -38.73%
EY 6.85 5.45 5.42 2.26 7.08 5.94 3.27 63.35%
DY 3.51 3.45 3.46 0.00 3.65 3.66 3.46 0.95%
P/NAPS 0.94 0.97 0.97 0.76 0.99 0.99 1.09 -9.35%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 30/11/20 25/08/20 21/05/20 25/02/20 19/11/19 29/08/19 -
Price 2.16 2.42 2.54 2.26 2.21 2.33 2.30 -
P/RPS 1.02 1.54 2.39 3.92 1.04 1.49 2.21 -40.13%
P/EPS 13.83 19.14 20.29 54.96 13.41 16.92 28.56 -38.19%
EY 7.23 5.22 4.93 1.82 7.46 5.91 3.50 61.84%
DY 3.70 3.31 3.15 0.00 3.85 3.65 3.70 0.00%
P/NAPS 0.89 1.01 1.06 0.94 0.94 1.00 1.02 -8.65%

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