[YSPSAH] QoQ TTM 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- -26.52%
YoY- -17.36%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 285,359 287,725 297,061 298,135 299,549 301,418 295,619 -2.32%
PBT 17,832 25,585 30,263 31,495 39,365 33,874 31,832 -32.06%
Tax -5,763 -6,183 -8,104 -9,883 -10,541 -10,684 -9,354 -27.61%
NP 12,069 19,402 22,159 21,612 28,824 23,190 22,478 -33.96%
-
NP to SH 11,733 19,027 21,976 21,542 29,316 23,919 23,012 -36.20%
-
Tax Rate 32.32% 24.17% 26.78% 31.38% 26.78% 31.54% 29.39% -
Total Cost 273,290 268,323 274,902 276,523 270,725 278,228 273,141 0.03%
-
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 11,179 11,179 11,179 11,811 11,811 -3.64%
Div Payout % 95.21% 58.75% 50.87% 51.90% 38.13% 49.38% 51.33% -
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 4.23% 6.74% 7.46% 7.25% 9.62% 7.69% 7.60% -
ROE 3.50% 5.56% 6.43% 6.39% 8.78% 7.14% 7.02% -
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 204.36 206.12 211.13 212.26 214.36 215.89 211.78 -2.35%
EPS 8.40 13.63 15.62 15.34 20.98 17.13 16.49 -36.24%
DPS 8.00 8.00 8.00 8.00 8.00 8.50 8.50 -3.96%
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 201.18 202.84 209.43 210.18 211.18 212.50 208.41 -2.32%
EPS 8.27 13.41 15.49 15.19 20.67 16.86 16.22 -36.20%
DPS 7.88 7.88 7.88 7.88 7.88 8.33 8.33 -3.63%
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 1.05 1.04 1.08 1.09 1.08 0.84 1.10 -3.05%
P/EPS 25.59 15.70 14.60 15.13 11.01 10.62 14.13 48.63%
EY 3.91 6.37 6.85 6.61 9.08 9.41 7.08 -32.71%
DY 3.72 3.74 3.51 3.45 3.46 4.67 3.65 1.27%
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 0.96 1.07 1.02 1.14 1.18 1.05 1.04 -5.20%
P/EPS 23.45 16.14 13.83 15.78 12.11 13.19 13.41 45.19%
EY 4.27 6.20 7.23 6.34 8.26 7.58 7.46 -31.08%
DY 4.06 3.64 3.70 3.31 3.15 3.76 3.85 3.60%
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