[YSPSAH] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -13.42%
YoY- -20.45%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 281,860 284,017 285,359 287,725 297,061 298,135 299,549 -3.96%
PBT 22,493 21,880 17,832 25,585 30,263 31,495 39,365 -31.07%
Tax -7,392 -6,135 -5,763 -6,183 -8,104 -9,883 -10,541 -21.01%
NP 15,101 15,745 12,069 19,402 22,159 21,612 28,824 -34.93%
-
NP to SH 15,182 15,733 11,733 19,027 21,976 21,542 29,316 -35.43%
-
Tax Rate 32.86% 28.04% 32.32% 24.17% 26.78% 31.38% 26.78% -
Total Cost 266,759 268,272 273,290 268,323 274,902 276,523 270,725 -0.97%
-
Net Worth 343,721 339,507 335,131 341,993 341,901 337,099 333,981 1.92%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 11,171 11,171 11,171 11,179 11,179 11,179 11,179 -0.04%
Div Payout % 73.58% 71.00% 95.21% 58.75% 50.87% 51.90% 38.13% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 343,721 339,507 335,131 341,993 341,901 337,099 333,981 1.92%
NOSH 140,899 140,899 140,834 140,767 140,700 140,691 140,172 0.34%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 5.36% 5.54% 4.23% 6.74% 7.46% 7.25% 9.62% -
ROE 4.42% 4.63% 3.50% 5.56% 6.43% 6.39% 8.78% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 201.73 203.28 204.36 206.12 211.13 212.26 214.36 -3.95%
EPS 10.87 11.26 8.40 13.63 15.62 15.34 20.98 -35.41%
DPS 8.00 8.00 8.00 8.00 8.00 8.00 8.00 0.00%
NAPS 2.46 2.43 2.40 2.45 2.43 2.40 2.39 1.93%
Adjusted Per Share Value based on latest NOSH - 140,767
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 198.71 200.23 201.18 202.84 209.43 210.18 211.18 -3.96%
EPS 10.70 11.09 8.27 13.41 15.49 15.19 20.67 -35.45%
DPS 7.88 7.88 7.88 7.88 7.88 7.88 7.88 0.00%
NAPS 2.4232 2.3935 2.3627 2.411 2.4104 2.3765 2.3545 1.93%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.93 1.99 2.15 2.14 2.28 2.32 2.31 -
P/RPS 0.96 0.98 1.05 1.04 1.08 1.09 1.08 -7.53%
P/EPS 17.76 17.67 25.59 15.70 14.60 15.13 11.01 37.42%
EY 5.63 5.66 3.91 6.37 6.85 6.61 9.08 -27.22%
DY 4.15 4.02 3.72 3.74 3.51 3.45 3.46 12.85%
P/NAPS 0.78 0.82 0.90 0.87 0.94 0.97 0.97 -13.49%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 23/11/21 20/08/21 25/05/21 25/02/21 30/11/20 25/08/20 -
Price 1.93 1.99 1.97 2.20 2.16 2.42 2.54 -
P/RPS 0.96 0.98 0.96 1.07 1.02 1.14 1.18 -12.81%
P/EPS 17.76 17.67 23.45 16.14 13.83 15.78 12.11 28.99%
EY 5.63 5.66 4.27 6.20 7.23 6.34 8.26 -22.49%
DY 4.15 4.02 4.06 3.64 3.70 3.31 3.15 20.11%
P/NAPS 0.78 0.82 0.82 0.90 0.89 1.01 1.06 -18.44%

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