[YSPSAH] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -10.23%
YoY- -24.18%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 334,248 281,860 297,061 295,619 288,759 261,556 237,065 5.89%
PBT 47,693 22,493 30,263 31,832 42,304 29,688 36,317 4.64%
Tax -12,920 -7,392 -8,104 -9,354 -12,171 -9,624 -8,399 7.43%
NP 34,773 15,101 22,159 22,478 30,133 20,064 27,918 3.72%
-
NP to SH 34,466 15,182 21,976 23,012 30,350 20,382 27,594 3.77%
-
Tax Rate 27.09% 32.86% 26.78% 29.39% 28.77% 32.42% 23.13% -
Total Cost 299,475 266,759 274,902 273,141 258,626 241,492 209,147 6.16%
-
Net Worth 372,290 343,721 341,901 328,027 315,262 289,871 274,727 5.19%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 11,281 11,177 11,256 11,864 9,679 11,622 10,773 0.77%
Div Payout % 32.73% 73.63% 51.22% 51.56% 31.89% 57.02% 39.04% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 372,290 343,721 341,901 328,027 315,262 289,871 274,727 5.19%
NOSH 141,034 140,899 140,700 139,583 138,301 136,746 134,670 0.77%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 10.40% 5.36% 7.46% 7.60% 10.44% 7.67% 11.78% -
ROE 9.26% 4.42% 6.43% 7.02% 9.63% 7.03% 10.04% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 237.02 201.73 211.13 211.78 208.83 191.29 176.03 5.08%
EPS 24.45 10.87 15.68 16.54 22.05 15.01 20.49 2.98%
DPS 8.00 8.00 8.00 8.50 7.00 8.50 8.00 0.00%
NAPS 2.64 2.46 2.43 2.35 2.28 2.12 2.04 4.38%
Adjusted Per Share Value based on latest NOSH - 139,583
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 235.64 198.71 209.43 208.41 203.57 184.40 167.13 5.88%
EPS 24.30 10.70 15.49 16.22 21.40 14.37 19.45 3.77%
DPS 7.95 7.88 7.94 8.36 6.82 8.19 7.60 0.75%
NAPS 2.6246 2.4232 2.4104 2.3126 2.2226 2.0436 1.9368 5.19%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 2.55 1.93 2.28 2.33 2.75 2.69 1.91 -
P/RPS 1.08 0.96 1.08 1.10 1.32 1.41 1.09 -0.15%
P/EPS 10.43 17.76 14.60 14.13 12.53 18.05 9.32 1.89%
EY 9.58 5.63 6.85 7.08 7.98 5.54 10.73 -1.87%
DY 3.14 4.15 3.51 3.65 2.55 3.16 4.19 -4.69%
P/NAPS 0.97 0.78 0.94 0.99 1.21 1.27 0.94 0.52%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 25/02/22 25/02/21 25/02/20 26/02/19 28/02/18 22/02/17 -
Price 2.92 1.93 2.16 2.21 2.88 2.52 2.09 -
P/RPS 1.23 0.96 1.02 1.04 1.38 1.32 1.19 0.55%
P/EPS 11.95 17.76 13.83 13.41 13.12 16.91 10.20 2.67%
EY 8.37 5.63 7.23 7.46 7.62 5.92 9.80 -2.59%
DY 2.74 4.15 3.70 3.85 2.43 3.37 3.83 -5.42%
P/NAPS 1.11 0.78 0.89 0.94 1.26 1.19 1.02 1.41%

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