[YSPSAH] QoQ 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- 77.49%
YoY- 133.31%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 82,554 93,053 77,105 81,536 73,885 71,412 65,362 16.79%
PBT 7,434 15,814 14,689 9,756 6,139 6,015 5,976 15.62%
Tax -1,945 -4,393 -3,448 -3,134 -2,611 -1,737 -1,452 21.45%
NP 5,489 11,421 11,241 6,622 3,528 4,278 4,524 13.71%
-
NP to SH 5,800 11,076 11,076 6,514 3,670 4,260 4,460 19.08%
-
Tax Rate 26.16% 27.78% 23.47% 32.12% 42.53% 28.88% 24.30% -
Total Cost 77,065 81,632 65,864 74,914 70,357 67,134 60,838 17.02%
-
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 - - 11,274 - - - 11,171 -
Div Payout % - - 101.79% - - - 250.47% -
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 6.65% 12.27% 14.58% 8.12% 4.77% 5.99% 6.92% -
ROE 1.56% 3.06% 3.14% 1.85% 1.07% 1.25% 1.33% -
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 58.54 65.99 54.71 57.87 52.88 51.11 46.81 16.02%
EPS 4.11 7.85 7.86 4.62 2.63 3.05 3.19 18.34%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
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 58.20 65.60 54.36 57.48 52.09 50.35 46.08 16.79%
EPS 4.09 7.81 7.81 4.59 2.59 3.00 3.14 19.21%
DPS 0.00 0.00 7.95 0.00 0.00 0.00 7.88 -
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 4.36 3.05 3.51 3.34 3.65 3.89 4.59 -3.36%
P/EPS 62.00 25.59 24.43 41.75 73.48 65.27 67.31 -5.31%
EY 1.61 3.91 4.09 2.40 1.36 1.53 1.49 5.28%
DY 0.00 0.00 4.17 0.00 0.00 0.00 3.72 -
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 4.99 3.55 3.78 3.42 3.65 3.89 4.21 11.96%
P/EPS 71.00 29.79 26.34 42.83 73.48 65.27 61.68 9.80%
EY 1.41 3.36 3.80 2.33 1.36 1.53 1.62 -8.81%
DY 0.00 0.00 3.86 0.00 0.00 0.00 4.06 -
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