[YSPSAH] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -4.48%
YoY- 1538.46%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 77,105 81,536 73,885 71,412 65,362 71,201 76,042 0.93%
PBT 14,689 9,756 6,139 6,015 5,976 4,363 5,526 92.23%
Tax -3,448 -3,134 -2,611 -1,737 -1,452 -1,592 -1,354 86.79%
NP 11,241 6,622 3,528 4,278 4,524 2,771 4,172 93.98%
-
NP to SH 11,076 6,514 3,670 4,260 4,460 2,792 4,221 90.58%
-
Tax Rate 23.47% 32.12% 42.53% 28.88% 24.30% 36.49% 24.50% -
Total Cost 65,864 74,914 70,357 67,134 60,838 68,430 71,870 -5.66%
-
Net Worth 352,320 352,249 343,721 339,507 335,131 341,993 341,901 2.02%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 11,274 - - - 11,171 - - -
Div Payout % 101.79% - - - 250.47% - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 352,320 352,249 343,721 339,507 335,131 341,993 341,901 2.02%
NOSH 141,012 140,899 140,899 140,899 140,834 140,767 140,700 0.14%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 14.58% 8.12% 4.77% 5.99% 6.92% 3.89% 5.49% -
ROE 3.14% 1.85% 1.07% 1.25% 1.33% 0.82% 1.23% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 54.71 57.87 52.88 51.11 46.81 51.01 54.05 0.81%
EPS 7.86 4.62 2.63 3.05 3.19 2.00 3.00 90.38%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 2.50 2.50 2.46 2.43 2.40 2.45 2.43 1.91%
Adjusted Per Share Value based on latest NOSH - 140,899
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 54.36 57.48 52.09 50.35 46.08 50.20 53.61 0.93%
EPS 7.81 4.59 2.59 3.00 3.14 1.97 2.98 90.42%
DPS 7.95 0.00 0.00 0.00 7.88 0.00 0.00 -
NAPS 2.4838 2.4833 2.4232 2.3935 2.3627 2.411 2.4104 2.02%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.92 1.93 1.93 1.99 2.15 2.14 2.28 -
P/RPS 3.51 3.34 3.65 3.89 4.59 4.20 4.22 -11.58%
P/EPS 24.43 41.75 73.48 65.27 67.31 106.99 76.00 -53.17%
EY 4.09 2.40 1.36 1.53 1.49 0.93 1.32 112.97%
DY 4.17 0.00 0.00 0.00 3.72 0.00 0.00 -
P/NAPS 0.77 0.77 0.78 0.82 0.90 0.87 0.94 -12.48%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 20/05/22 25/02/22 23/11/21 20/08/21 25/05/21 25/02/21 -
Price 2.07 1.98 1.93 1.99 1.97 2.20 2.16 -
P/RPS 3.78 3.42 3.65 3.89 4.21 4.31 4.00 -3.71%
P/EPS 26.34 42.83 73.48 65.27 61.68 109.99 72.00 -48.94%
EY 3.80 2.33 1.36 1.53 1.62 0.91 1.39 95.87%
DY 3.86 0.00 0.00 0.00 4.06 0.00 0.00 -
P/NAPS 0.83 0.79 0.78 0.82 0.82 0.90 0.89 -4.55%

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