[YSPSAH] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ-0.0%
YoY- 160.0%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 79,628 95,588 82,554 93,053 77,105 81,536 73,885 5.13%
PBT 16,190 15,153 7,434 15,814 14,689 9,756 6,139 91.22%
Tax -3,659 -4,017 -1,945 -4,393 -3,448 -3,134 -2,611 25.30%
NP 12,531 11,136 5,489 11,421 11,241 6,622 3,528 133.33%
-
NP to SH 12,378 10,815 5,800 11,076 11,076 6,514 3,670 125.40%
-
Tax Rate 22.60% 26.51% 26.16% 27.78% 23.47% 32.12% 42.53% -
Total Cost 67,097 84,452 77,065 81,632 65,864 74,914 70,357 -3.12%
-
Net Worth 378,764 382,334 372,290 362,403 352,320 352,249 343,721 6.70%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 14,133 - - - 11,274 - - -
Div Payout % 114.18% - - - 101.79% - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 378,764 382,334 372,290 362,403 352,320 352,249 343,721 6.70%
NOSH 141,640 141,192 141,034 141,012 141,012 140,899 140,899 0.35%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 15.74% 11.65% 6.65% 12.27% 14.58% 8.12% 4.77% -
ROE 3.27% 2.83% 1.56% 3.06% 3.14% 1.85% 1.07% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 56.34 67.75 58.54 65.99 54.71 57.87 52.88 4.32%
EPS 8.76 7.67 4.11 7.85 7.86 4.62 2.63 123.52%
DPS 10.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 2.68 2.71 2.64 2.57 2.50 2.50 2.46 5.89%
Adjusted Per Share Value based on latest NOSH - 141,012
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 56.14 67.39 58.20 65.60 54.36 57.48 52.09 5.13%
EPS 8.73 7.62 4.09 7.81 7.81 4.59 2.59 125.30%
DPS 9.96 0.00 0.00 0.00 7.95 0.00 0.00 -
NAPS 2.6703 2.6954 2.6246 2.5549 2.4838 2.4833 2.4232 6.70%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 2.35 2.33 2.55 2.01 1.92 1.93 1.93 -
P/RPS 4.17 3.44 4.36 3.05 3.51 3.34 3.65 9.31%
P/EPS 26.83 30.40 62.00 25.59 24.43 41.75 73.48 -49.00%
EY 3.73 3.29 1.61 3.91 4.09 2.40 1.36 96.29%
DY 4.26 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 0.88 0.86 0.97 0.78 0.77 0.77 0.78 8.39%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 22/08/23 23/05/23 27/02/23 22/11/22 23/08/22 20/05/22 25/02/22 -
Price 2.44 2.51 2.92 2.34 2.07 1.98 1.93 -
P/RPS 4.33 3.70 4.99 3.55 3.78 3.42 3.65 12.09%
P/EPS 27.86 32.74 71.00 29.79 26.34 42.83 73.48 -47.70%
EY 3.59 3.05 1.41 3.36 3.80 2.33 1.36 91.34%
DY 4.10 0.00 0.00 0.00 3.86 0.00 0.00 -
P/NAPS 0.91 0.93 1.11 0.91 0.83 0.79 0.78 10.85%

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