[YSPSAH] QoQ 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- 51.6%
YoY- 18.76%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 76,042 72,754 67,728 80,537 77,116 74,168 69,597 6.05%
PBT 5,526 1,967 13,729 9,041 6,758 9,837 8,238 -23.27%
Tax -1,354 -1,365 -1,872 -3,513 -3,133 -2,023 -2,015 -23.18%
NP 4,172 602 11,857 5,528 3,625 7,814 6,223 -23.30%
-
NP to SH 4,221 260 11,754 5,741 3,787 8,034 6,357 -23.79%
-
Tax Rate 24.50% 69.40% 13.64% 38.86% 46.36% 20.57% 24.46% -
Total Cost 71,870 72,152 55,871 75,009 73,491 66,354 63,374 8.70%
-
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 - - 11,179 - - - 11,811 -
Div Payout % - - 95.11% - - - 185.81% -
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 5.49% 0.83% 17.51% 6.86% 4.70% 10.54% 8.94% -
ROE 1.23% 0.08% 3.52% 1.71% 1.15% 2.46% 2.02% -
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 54.05 51.80 48.47 57.68 55.25 53.14 50.08 5.19%
EPS 3.00 0.19 8.41 4.11 2.71 5.76 4.57 -24.37%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.50 -
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 53.61 51.29 47.75 56.78 54.37 52.29 49.07 6.04%
EPS 2.98 0.18 8.29 4.05 2.67 5.66 4.48 -23.70%
DPS 0.00 0.00 7.88 0.00 0.00 0.00 8.33 -
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 4.22 4.48 4.77 3.16 4.22 4.37 4.91 -9.56%
P/EPS 76.00 1,253.32 27.46 44.26 85.88 40.31 53.78 25.79%
EY 1.32 0.08 3.64 2.26 1.16 2.48 1.86 -20.35%
DY 0.00 0.00 3.46 0.00 0.00 0.00 3.46 -
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 4.00 4.67 5.24 3.92 4.00 4.39 4.59 -8.72%
P/EPS 72.00 1,307.34 30.20 54.96 81.46 40.48 50.28 26.90%
EY 1.39 0.08 3.31 1.82 1.23 2.47 1.99 -21.19%
DY 0.00 0.00 3.15 0.00 0.00 0.00 3.70 -
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