[YSPSAH] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -11.72%
YoY- -24.18%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 298,135 299,549 301,418 295,619 294,544 293,651 291,904 1.41%
PBT 31,495 39,365 33,874 31,832 34,460 33,800 39,213 -13.56%
Tax -9,883 -10,541 -10,684 -9,354 -8,918 -9,650 -10,867 -6.11%
NP 21,612 28,824 23,190 22,478 25,542 24,150 28,346 -16.50%
-
NP to SH 21,542 29,316 23,919 23,012 26,068 24,458 28,455 -16.89%
-
Tax Rate 31.38% 26.78% 31.54% 29.39% 25.88% 28.55% 27.71% -
Total Cost 276,523 270,725 278,228 273,141 269,002 269,501 263,558 3.24%
-
Net Worth 337,099 333,981 335,080 328,027 326,624 314,056 318,156 3.92%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 11,179 11,179 11,811 11,811 11,811 11,811 9,620 10.50%
Div Payout % 51.90% 38.13% 49.38% 51.33% 45.31% 48.29% 33.81% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 337,099 333,981 335,080 328,027 326,624 314,056 318,156 3.92%
NOSH 140,691 140,172 139,696 139,583 139,581 139,581 138,404 1.09%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 7.25% 9.62% 7.69% 7.60% 8.67% 8.22% 9.71% -
ROE 6.39% 8.78% 7.14% 7.02% 7.98% 7.79% 8.94% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 212.26 214.36 215.89 211.78 211.02 211.32 211.02 0.39%
EPS 15.34 20.98 17.13 16.49 18.68 17.60 20.57 -17.72%
DPS 8.00 8.00 8.50 8.50 8.50 8.50 7.00 9.28%
NAPS 2.40 2.39 2.40 2.35 2.34 2.26 2.30 2.86%
Adjusted Per Share Value based on latest NOSH - 139,583
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 210.18 211.18 212.50 208.41 207.65 207.02 205.79 1.41%
EPS 15.19 20.67 16.86 16.22 18.38 17.24 20.06 -16.88%
DPS 7.88 7.88 8.33 8.33 8.33 8.33 6.78 10.51%
NAPS 2.3765 2.3545 2.3623 2.3126 2.3027 2.2141 2.243 3.91%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.32 2.31 1.82 2.33 2.32 2.46 2.85 -
P/RPS 1.09 1.08 0.84 1.10 1.10 1.16 1.35 -13.25%
P/EPS 15.13 11.01 10.62 14.13 12.42 13.98 13.85 6.05%
EY 6.61 9.08 9.41 7.08 8.05 7.15 7.22 -5.69%
DY 3.45 3.46 4.67 3.65 3.66 3.46 2.46 25.21%
P/NAPS 0.97 0.97 0.76 0.99 0.99 1.09 1.24 -15.06%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 25/08/20 21/05/20 25/02/20 19/11/19 29/08/19 28/05/19 -
Price 2.42 2.54 2.26 2.21 2.33 2.30 2.49 -
P/RPS 1.14 1.18 1.05 1.04 1.10 1.09 1.18 -2.26%
P/EPS 15.78 12.11 13.19 13.41 12.48 13.07 12.10 19.30%
EY 6.34 8.26 7.58 7.46 8.02 7.65 8.26 -16.12%
DY 3.31 3.15 3.76 3.85 3.65 3.70 2.81 11.50%
P/NAPS 1.01 1.06 0.94 0.94 1.00 1.02 1.08 -4.35%

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