[YSPSAH] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
30-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -97.79%
YoY- -96.76%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 65,362 71,201 76,042 72,754 67,728 80,537 77,116 -10.44%
PBT 5,976 4,363 5,526 1,967 13,729 9,041 6,758 -7.87%
Tax -1,452 -1,592 -1,354 -1,365 -1,872 -3,513 -3,133 -40.14%
NP 4,524 2,771 4,172 602 11,857 5,528 3,625 15.93%
-
NP to SH 4,460 2,792 4,221 260 11,754 5,741 3,787 11.53%
-
Tax Rate 24.30% 36.49% 24.50% 69.40% 13.64% 38.86% 46.36% -
Total Cost 60,838 68,430 71,870 72,152 55,871 75,009 73,491 -11.84%
-
Net Worth 335,131 341,993 341,901 337,099 333,981 335,080 328,027 1.43%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 11,171 - - - 11,179 - - -
Div Payout % 250.47% - - - 95.11% - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 335,131 341,993 341,901 337,099 333,981 335,080 328,027 1.43%
NOSH 140,834 140,767 140,700 140,691 140,172 139,696 139,583 0.59%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 6.92% 3.89% 5.49% 0.83% 17.51% 6.86% 4.70% -
ROE 1.33% 0.82% 1.23% 0.08% 3.52% 1.71% 1.15% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 46.81 51.01 54.05 51.80 48.47 57.68 55.25 -10.47%
EPS 3.19 2.00 3.00 0.19 8.41 4.11 2.71 11.49%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 2.40 2.45 2.43 2.40 2.39 2.40 2.35 1.41%
Adjusted Per Share Value based on latest NOSH - 140,691
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 46.08 50.20 53.61 51.29 47.75 56.78 54.37 -10.45%
EPS 3.14 1.97 2.98 0.18 8.29 4.05 2.67 11.42%
DPS 7.88 0.00 0.00 0.00 7.88 0.00 0.00 -
NAPS 2.3627 2.411 2.4104 2.3765 2.3545 2.3623 2.3126 1.44%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 2.15 2.14 2.28 2.32 2.31 1.82 2.33 -
P/RPS 4.59 4.20 4.22 4.48 4.77 3.16 4.22 5.76%
P/EPS 67.31 106.99 76.00 1,253.32 27.46 44.26 85.88 -15.00%
EY 1.49 0.93 1.32 0.08 3.64 2.26 1.16 18.18%
DY 3.72 0.00 0.00 0.00 3.46 0.00 0.00 -
P/NAPS 0.90 0.87 0.94 0.97 0.97 0.76 0.99 -6.16%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 20/08/21 25/05/21 25/02/21 30/11/20 25/08/20 21/05/20 25/02/20 -
Price 1.97 2.20 2.16 2.42 2.54 2.26 2.21 -
P/RPS 4.21 4.31 4.00 4.67 5.24 3.92 4.00 3.47%
P/EPS 61.68 109.99 72.00 1,307.34 30.20 54.96 81.46 -16.93%
EY 1.62 0.91 1.39 0.08 3.31 1.82 1.23 20.17%
DY 4.06 0.00 0.00 0.00 3.15 0.00 0.00 -
P/NAPS 0.82 0.90 0.89 1.01 1.06 0.94 0.94 -8.71%

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