[YSPSAH] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
20-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -57.09%
YoY- 133.31%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 334,248 251,694 158,641 81,536 281,860 207,975 136,563 81.32%
PBT 47,693 40,259 24,445 9,756 22,493 16,354 10,339 176.33%
Tax -12,920 -10,975 -6,582 -3,134 -7,392 -4,781 -3,044 161.45%
NP 34,773 29,284 17,863 6,622 15,101 11,573 7,295 182.42%
-
NP to SH 34,466 28,666 17,590 6,514 15,182 11,512 7,252 181.87%
-
Tax Rate 27.09% 27.26% 26.93% 32.12% 32.86% 29.23% 29.44% -
Total Cost 299,475 222,410 140,778 74,914 266,759 196,402 129,268 74.81%
-
Net Worth 372,290 362,403 352,320 352,249 343,721 339,507 335,131 7.24%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 11,281 11,281 11,274 - 11,177 11,177 11,171 0.65%
Div Payout % 32.73% 39.35% 64.09% - 73.63% 97.09% 154.04% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 372,290 362,403 352,320 352,249 343,721 339,507 335,131 7.24%
NOSH 141,034 141,012 141,012 140,899 140,899 140,899 140,834 0.09%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 10.40% 11.63% 11.26% 8.12% 5.36% 5.56% 5.34% -
ROE 9.26% 7.91% 4.99% 1.85% 4.42% 3.39% 2.16% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 237.02 178.49 112.57 57.87 201.73 148.86 97.80 80.13%
EPS 24.45 20.34 12.48 4.62 10.87 8.24 5.19 180.23%
DPS 8.00 8.00 8.00 0.00 8.00 8.00 8.00 0.00%
NAPS 2.64 2.57 2.50 2.50 2.46 2.43 2.40 6.54%
Adjusted Per Share Value based on latest NOSH - 140,899
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 235.64 177.44 111.84 57.48 198.71 146.62 96.28 81.31%
EPS 24.30 20.21 12.40 4.59 10.70 8.12 5.11 181.98%
DPS 7.95 7.95 7.95 0.00 7.88 7.88 7.88 0.58%
NAPS 2.6246 2.5549 2.4838 2.4833 2.4232 2.3935 2.3627 7.23%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.55 2.01 1.92 1.93 1.93 1.99 2.15 -
P/RPS 1.08 1.13 1.71 3.34 0.96 1.34 2.20 -37.68%
P/EPS 10.43 9.89 15.38 41.75 17.76 24.15 41.40 -60.01%
EY 9.58 10.11 6.50 2.40 5.63 4.14 2.42 149.61%
DY 3.14 3.98 4.17 0.00 4.15 4.02 3.72 -10.65%
P/NAPS 0.97 0.78 0.77 0.77 0.78 0.82 0.90 5.10%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 22/11/22 23/08/22 20/05/22 25/02/22 23/11/21 20/08/21 -
Price 2.92 2.34 2.07 1.98 1.93 1.99 1.97 -
P/RPS 1.23 1.31 1.84 3.42 0.96 1.34 2.01 -27.85%
P/EPS 11.95 11.51 16.58 42.83 17.76 24.15 37.93 -53.60%
EY 8.37 8.69 6.03 2.33 5.63 4.14 2.64 115.36%
DY 2.74 3.42 3.86 0.00 4.15 4.02 4.06 -23.00%
P/NAPS 1.11 0.91 0.83 0.79 0.78 0.82 0.82 22.30%

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