[YSPSAH] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 6.59%
YoY- 127.02%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 348,221 350,823 348,300 334,248 325,579 303,938 292,195 12.39%
PBT 48,963 54,591 53,090 47,693 46,398 36,599 27,886 45.49%
Tax -13,794 -14,014 -13,803 -12,920 -13,586 -10,930 -8,934 33.55%
NP 35,169 40,577 39,287 34,773 32,812 25,669 18,952 50.95%
-
NP to SH 34,971 40,069 38,767 34,466 32,336 25,520 18,904 50.64%
-
Tax Rate 28.17% 25.67% 26.00% 27.09% 29.28% 29.86% 32.04% -
Total Cost 313,052 310,246 309,013 299,475 292,767 278,269 273,243 9.48%
-
Net Worth 386,851 378,764 382,334 372,290 362,403 352,320 352,249 6.43%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 14,133 14,133 11,274 11,274 11,274 11,274 11,171 16.95%
Div Payout % 40.41% 35.27% 29.08% 32.71% 34.87% 44.18% 59.09% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 386,851 378,764 382,334 372,290 362,403 352,320 352,249 6.43%
NOSH 141,750 141,640 141,192 141,034 141,012 141,012 140,899 0.40%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 10.10% 11.57% 11.28% 10.40% 10.08% 8.45% 6.49% -
ROE 9.04% 10.58% 10.14% 9.26% 8.92% 7.24% 5.37% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 245.74 248.23 246.88 237.02 230.89 215.67 207.38 11.96%
EPS 24.68 28.35 27.48 24.44 22.93 18.11 13.42 50.04%
DPS 10.00 10.00 8.00 8.00 8.00 8.00 8.00 16.02%
NAPS 2.73 2.68 2.71 2.64 2.57 2.50 2.50 6.03%
Adjusted Per Share Value based on latest NOSH - 141,034
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 245.49 247.33 245.55 235.64 229.53 214.27 206.00 12.39%
EPS 24.65 28.25 27.33 24.30 22.80 17.99 13.33 50.60%
DPS 9.96 9.96 7.95 7.95 7.95 7.95 7.88 16.88%
NAPS 2.7273 2.6703 2.6954 2.6246 2.5549 2.4838 2.4833 6.44%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 2.41 2.35 2.33 2.55 2.01 1.92 1.93 -
P/RPS 0.98 0.95 0.94 1.08 0.87 0.89 0.93 3.54%
P/EPS 9.77 8.29 8.48 10.43 8.77 10.60 14.39 -22.73%
EY 10.24 12.06 11.79 9.58 11.41 9.43 6.95 29.45%
DY 4.15 4.26 3.43 3.14 3.98 4.17 4.15 0.00%
P/NAPS 0.88 0.88 0.86 0.97 0.78 0.77 0.77 9.30%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 21/11/23 22/08/23 23/05/23 27/02/23 22/11/22 23/08/22 20/05/22 -
Price 2.51 2.44 2.51 2.92 2.34 2.07 1.98 -
P/RPS 1.02 0.98 1.02 1.23 1.01 0.96 0.95 4.84%
P/EPS 10.17 8.61 9.13 11.95 10.20 11.43 14.76 -21.97%
EY 9.83 11.62 10.95 8.37 9.80 8.75 6.78 28.07%
DY 3.98 4.10 3.19 2.74 3.42 3.86 4.04 -0.99%
P/NAPS 0.92 0.91 0.93 1.11 0.91 0.83 0.79 10.67%

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