[YSPSAH] QoQ TTM 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- 3.94%
YoY- -15.94%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 297,061 298,135 299,549 301,418 295,619 294,544 293,651 0.76%
PBT 30,263 31,495 39,365 33,874 31,832 34,460 33,800 -7.07%
Tax -8,104 -9,883 -10,541 -10,684 -9,354 -8,918 -9,650 -10.94%
NP 22,159 21,612 28,824 23,190 22,478 25,542 24,150 -5.55%
-
NP to SH 21,976 21,542 29,316 23,919 23,012 26,068 24,458 -6.85%
-
Tax Rate 26.78% 31.38% 26.78% 31.54% 29.39% 25.88% 28.55% -
Total Cost 274,902 276,523 270,725 278,228 273,141 269,002 269,501 1.32%
-
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 11,179 11,179 11,811 11,811 11,811 11,811 -3.58%
Div Payout % 50.87% 51.90% 38.13% 49.38% 51.33% 45.31% 48.29% -
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 7.46% 7.25% 9.62% 7.69% 7.60% 8.67% 8.22% -
ROE 6.43% 6.39% 8.78% 7.14% 7.02% 7.98% 7.79% -
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 211.13 212.26 214.36 215.89 211.78 211.02 211.32 -0.05%
EPS 15.62 15.34 20.98 17.13 16.49 18.68 17.60 -7.61%
DPS 8.00 8.00 8.00 8.50 8.50 8.50 8.50 -3.94%
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 209.43 210.18 211.18 212.50 208.41 207.65 207.02 0.77%
EPS 15.49 15.19 20.67 16.86 16.22 18.38 17.24 -6.85%
DPS 7.88 7.88 7.88 8.33 8.33 8.33 8.33 -3.61%
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 1.08 1.09 1.08 0.84 1.10 1.10 1.16 -4.63%
P/EPS 14.60 15.13 11.01 10.62 14.13 12.42 13.98 2.92%
EY 6.85 6.61 9.08 9.41 7.08 8.05 7.15 -2.80%
DY 3.51 3.45 3.46 4.67 3.65 3.66 3.46 0.95%
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 1.02 1.14 1.18 1.05 1.04 1.10 1.09 -4.30%
P/EPS 13.83 15.78 12.11 13.19 13.41 12.48 13.07 3.82%
EY 7.23 6.34 8.26 7.58 7.46 8.02 7.65 -3.67%
DY 3.70 3.31 3.15 3.76 3.85 3.65 3.70 0.00%
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