[YSPSAH] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock

[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING

Announcement Date

25-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- 52.37%

YoY- 56.33%

Quarter Report

YSPSAH 2nd Qtr 20.pdf

Latest QR

Upcoming QR

YSPSAH's Result

YSPSAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Annualized Quarter Result
Revenue	350,432	317,282	273,126	296,530	288,670	278,886	254,892	5.44%
YoY %	10.45%	16.17%	-7.89%	2.72%	3.51%	9.41%	-	-
Horiz. %	137.48%	124.48%	107.15%	116.34%	113.25%	109.41%	100.00%	-
PBT	62,686	48,890	20,678	45,540	30,474	47,482	32,474	11.57%
YoY %	28.22%	136.43%	-54.59%	49.44%	-35.82%	46.22%	-	-
Horiz. %	193.03%	150.55%	63.68%	140.24%	93.84%	146.22%	100.00%	-
Tax	-15,352	-13,164	-6,088	-10,770	-8,396	-13,438	-9,114	9.07%
YoY %	-16.62%	-116.23%	43.47%	-28.28%	37.52%	-47.44%	-	-
Horiz. %	168.44%	144.44%	66.80%	118.17%	92.12%	147.44%	100.00%	-
NP	47,334	35,726	14,590	34,770	22,078	34,044	23,360	12.48%
YoY %	32.49%	144.87%	-58.04%	57.49%	-35.15%	45.74%	-	-
Horiz. %	202.63%	152.94%	62.46%	148.84%	94.51%	145.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,386	35,180	14,504	34,990	22,382	34,166	23,864	11.70%
YoY %	31.85%	142.55%	-58.55%	56.33%	-34.49%	43.17%	-	-
Horiz. %	194.38%	147.42%	60.78%	146.62%	93.79%	143.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.49%	26.93%	29.44%	23.65%	27.55%	28.30%	28.07%	-
YoY %	-9.06%	-8.53%	24.48%	-14.16%	-2.65%	0.82%	-	-
Horiz. %	87.25%	95.94%	104.88%	84.25%	98.15%	100.82%	100.00%	-
Total Cost	303,098	281,556	258,536	261,760	266,592	244,842	231,532	4.58%
YoY %	7.65%	8.90%	-1.23%	-1.81%	8.88%	5.75%	-	-
Horiz. %	130.91%	121.61%	111.66%	113.06%	115.14%	105.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	378,764	352,320	335,131	333,981	314,056	298,236	275,042	5.47%
YoY %	7.51%	5.13%	0.34%	6.34%	5.30%	8.43%	-	-
Horiz. %	137.71%	128.10%	121.85%	121.43%	114.18%	108.43%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	28,266	22,548	22,342	22,358	23,623	19,241	22,920	3.55%
YoY %	25.36%	0.92%	-0.07%	-5.35%	22.77%	-16.05%	-	-
Horiz. %	123.32%	98.38%	97.48%	97.55%	103.07%	83.95%	100.00%	-
Div Payout %	60.94%	64.09%	154.04%	63.90%	105.55%	56.32%	96.05%	-
YoY %	-4.91%	-58.39%	141.06%	-39.46%	87.41%	-41.36%	-	-
Horiz. %	63.45%	66.73%	160.37%	66.53%	109.89%	58.64%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	378,764	352,320	335,131	333,981	314,056	298,236	275,042	5.47%
YoY %	7.51%	5.13%	0.34%	6.34%	5.30%	8.43%	-	-
Horiz. %	137.71%	128.10%	121.85%	121.43%	114.18%	108.43%	100.00%	-
NOSH	141,640	141,012	140,834	140,172	139,581	137,977	134,824	0.82%
YoY %	0.45%	0.13%	0.47%	0.42%	1.16%	2.34%	-	-
Horiz. %	105.06%	104.59%	104.46%	103.97%	103.53%	102.34%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	13.51%	11.26%	5.34%	11.73%	7.65%	12.21%	9.16%	-
YoY %	19.98%	110.86%	-54.48%	53.33%	-37.35%	33.30%	-	-
Horiz. %	147.49%	122.93%	58.30%	128.06%	83.52%	133.30%	100.00%	-
ROE	12.25%	9.99%	4.33%	10.48%	7.13%	11.46%	8.68%	-
YoY %	22.62%	130.72%	-58.68%	46.98%	-37.78%	32.03%	-	-
Horiz. %	141.13%	115.09%	49.88%	120.74%	82.14%	132.03%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	247.95	225.14	195.60	212.20	207.73	202.92	189.05	4.62%
YoY %	10.13%	15.10%	-7.82%	2.15%	2.37%	7.34%	-	-
Horiz. %	131.16%	119.09%	103.46%	112.25%	109.88%	107.34%	100.00%	-
EPS	32.84	24.96	10.38	25.06	16.14	24.92	17.70	10.84%
YoY %	31.57%	140.46%	-58.58%	55.27%	-35.23%	40.79%	-	-
Horiz. %	185.54%	141.02%	58.64%	141.58%	91.19%	140.79%	100.00%	-
DPS	20.00	16.00	16.00	16.00	17.00	14.00	17.00	2.74%
YoY %	25.00%	0.00%	0.00%	-5.88%	21.43%	-17.65%	-	-
Horiz. %	117.65%	94.12%	94.12%	94.12%	100.00%	82.35%	100.00%	-
NAPS	2.68	2.50	2.40	2.39	2.26	2.17	2.04	4.65%
YoY %	7.20%	4.17%	0.42%	5.75%	4.15%	6.37%	-	-
Horiz. %	131.37%	122.55%	117.65%	117.16%	110.78%	106.37%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 140,172
RPS	247.05	223.68	192.55	209.05	203.51	196.61	179.70	5.44%
YoY %	10.45%	16.17%	-7.89%	2.72%	3.51%	9.41%	-	-
Horiz. %	137.48%	124.47%	107.15%	116.33%	113.25%	109.41%	100.00%	-
EPS	32.70	24.80	10.23	24.67	15.78	24.09	16.82	11.71%
YoY %	31.85%	142.42%	-58.53%	56.34%	-34.50%	43.22%	-	-
Horiz. %	194.41%	147.44%	60.82%	146.67%	93.82%	143.22%	100.00%	-
DPS	19.93	15.90	15.75	15.76	16.65	13.56	16.16	3.55%
YoY %	25.35%	0.95%	-0.06%	-5.35%	22.79%	-16.09%	-	-
Horiz. %	123.33%	98.39%	97.46%	97.52%	103.03%	83.91%	100.00%	-
NAPS	2.6703	2.4838	2.3627	2.3545	2.2141	2.1025	1.939	5.47%
YoY %	7.51%	5.13%	0.35%	6.34%	5.31%	8.43%	-	-
Horiz. %	137.72%	128.10%	121.85%	121.43%	114.19%	108.43%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	2.35	1.92	2.15	2.31	2.46	2.55	2.92	-
P/RPS	0.95	0.85	1.10	1.09	1.18	1.26	1.54	-7.73%
YoY %	11.76%	-22.73%	0.92%	-7.63%	-6.35%	-18.18%	-	-
Horiz. %	61.69%	55.19%	71.43%	70.78%	76.62%	81.82%	100.00%	-
P/EPS	7.16	7.69	20.70	9.23	15.27	10.26	16.50	-12.98%
YoY %	-6.89%	-62.85%	124.27%	-39.55%	48.83%	-37.82%	-	-
Horiz. %	43.39%	46.61%	125.45%	55.94%	92.55%	62.18%	100.00%	-
EY	13.97	13.00	4.83	10.84	6.55	9.75	6.06	14.92%
YoY %	7.46%	169.15%	-55.44%	65.50%	-32.82%	60.89%	-	-
Horiz. %	230.53%	214.52%	79.70%	178.88%	108.09%	160.89%	100.00%	-
DY	8.51	8.33	7.44	6.93	6.91	5.49	5.82	6.53%
YoY %	2.16%	11.96%	7.36%	0.29%	25.87%	-5.67%	-	-
Horiz. %	146.22%	143.13%	127.84%	119.07%	118.73%	94.33%	100.00%	-
P/NAPS	0.88	0.77	0.90	0.97	1.09	1.18	1.43	-7.76%
YoY %	14.29%	-14.44%	-7.22%	-11.01%	-7.63%	-17.48%	-	-
Horiz. %	61.54%	53.85%	62.94%	67.83%	76.22%	82.52%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	22/08/23	23/08/22	20/08/21	25/08/20	29/08/19	13/08/18	29/08/17	-
Price	2.44	2.07	1.97	2.54	2.30	2.80	2.87	-
P/RPS	0.98	0.92	1.01	1.20	1.11	1.38	1.52	-7.05%
YoY %	6.52%	-8.91%	-15.83%	8.11%	-19.57%	-9.21%	-	-
Horiz. %	64.47%	60.53%	66.45%	78.95%	73.03%	90.79%	100.00%	-
P/EPS	7.43	8.29	18.97	10.14	14.28	11.26	16.21	-12.18%
YoY %	-10.37%	-56.30%	87.08%	-28.99%	26.82%	-30.54%	-	-
Horiz. %	45.84%	51.14%	117.03%	62.55%	88.09%	69.46%	100.00%	-
EY	13.45	12.06	5.27	9.86	7.00	8.88	6.17	13.86%
YoY %	11.53%	128.84%	-46.55%	40.86%	-21.17%	43.92%	-	-
Horiz. %	217.99%	195.46%	85.41%	159.81%	113.45%	143.92%	100.00%	-
DY	8.20	7.73	8.12	6.30	7.39	5.00	5.92	5.57%
YoY %	6.08%	-4.80%	28.89%	-14.75%	47.80%	-15.54%	-	-
Horiz. %	138.51%	130.57%	137.16%	106.42%	124.83%	84.46%	100.00%	-
P/NAPS	0.91	0.83	0.82	1.06	1.02	1.29	1.41	-7.03%
YoY %	9.64%	1.22%	-22.64%	3.92%	-20.93%	-8.51%	-	-
Horiz. %	64.54%	58.87%	58.16%	75.18%	72.34%	91.49%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos