[YSPSAH] YoY Annualized Quarter Result on 30-Jun-2023 [#2]

Announcement Date
22-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 7.23%
YoY- 31.85%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 369,532 350,432 317,282 273,126 296,530 288,670 278,886 4.79%
PBT 52,030 62,686 48,890 20,678 45,540 30,474 47,482 1.53%
Tax -17,246 -15,352 -13,164 -6,088 -10,770 -8,396 -13,438 4.24%
NP 34,784 47,334 35,726 14,590 34,770 22,078 34,044 0.35%
-
NP to SH 34,064 46,386 35,180 14,504 34,990 22,382 34,166 -0.04%
-
Tax Rate 33.15% 24.49% 26.93% 29.44% 23.65% 27.55% 28.30% -
Total Cost 334,748 303,098 281,556 258,536 261,760 266,592 244,842 5.34%
-
Net Worth 398,584 378,764 352,320 335,131 333,981 314,056 298,236 4.94%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 31,205 28,266 22,548 22,342 22,358 23,623 19,241 8.38%
Div Payout % 91.61% 60.94% 64.09% 154.04% 63.90% 105.55% 56.32% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 398,584 378,764 352,320 335,131 333,981 314,056 298,236 4.94%
NOSH 141,844 141,640 141,012 140,834 140,172 139,581 137,977 0.46%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 9.41% 13.51% 11.26% 5.34% 11.73% 7.65% 12.21% -
ROE 8.55% 12.25% 9.99% 4.33% 10.48% 7.13% 11.46% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 260.52 247.95 225.14 195.60 212.20 207.73 202.92 4.24%
EPS 24.02 32.84 24.96 10.38 25.06 16.14 24.92 -0.61%
DPS 22.00 20.00 16.00 16.00 16.00 17.00 14.00 7.81%
NAPS 2.81 2.68 2.50 2.40 2.39 2.26 2.17 4.39%
Adjusted Per Share Value based on latest NOSH - 141,640
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 260.52 247.05 223.68 192.55 209.05 203.51 196.61 4.79%
EPS 24.02 32.70 24.80 10.23 24.67 15.78 24.09 -0.04%
DPS 22.00 19.93 15.90 15.75 15.76 16.65 13.56 8.39%
NAPS 2.81 2.6703 2.4838 2.3627 2.3545 2.2141 2.1025 4.94%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.82 2.35 1.92 2.15 2.31 2.46 2.55 -
P/RPS 1.08 0.95 0.85 1.10 1.09 1.18 1.26 -2.53%
P/EPS 11.74 7.16 7.69 20.70 9.23 15.27 10.26 2.26%
EY 8.52 13.97 13.00 4.83 10.84 6.55 9.75 -2.22%
DY 7.80 8.51 8.33 7.44 6.93 6.91 5.49 6.02%
P/NAPS 1.00 0.88 0.77 0.90 0.97 1.09 1.18 -2.71%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 20/08/24 22/08/23 23/08/22 20/08/21 25/08/20 29/08/19 13/08/18 -
Price 2.77 2.44 2.07 1.97 2.54 2.30 2.80 -
P/RPS 1.06 0.98 0.92 1.01 1.20 1.11 1.38 -4.29%
P/EPS 11.53 7.43 8.29 18.97 10.14 14.28 11.26 0.39%
EY 8.67 13.45 12.06 5.27 9.86 7.00 8.88 -0.39%
DY 7.94 8.20 7.73 8.12 6.30 7.39 5.00 8.00%
P/NAPS 0.99 0.91 0.83 0.82 1.06 1.02 1.29 -4.31%

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