[YSPSAH] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 32.06%
YoY- -23.25%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 284,804 322,148 298,952 286,372 270,156 265,216 237,236 3.08%
PBT 17,452 36,164 27,996 40,360 46,696 30,436 52,984 -16.88%
Tax -6,368 -14,052 -8,732 -13,948 -12,120 -10,600 -15,396 -13.67%
NP 11,084 22,112 19,264 26,412 34,576 19,836 37,588 -18.40%
-
NP to SH 11,168 22,964 19,336 26,916 35,068 19,544 37,384 -18.22%
-
Tax Rate 36.49% 38.86% 31.19% 34.56% 25.96% 34.83% 29.06% -
Total Cost 273,720 300,036 279,688 259,960 235,580 245,380 199,648 5.39%
-
Net Worth 341,993 335,080 318,156 297,511 282,806 263,817 244,966 5.71%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 341,993 335,080 318,156 297,511 282,806 263,817 244,966 5.71%
NOSH 140,767 139,696 138,404 137,047 134,669 134,600 133,133 0.93%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 3.89% 6.86% 6.44% 9.22% 12.80% 7.48% 15.84% -
ROE 3.27% 6.85% 6.08% 9.05% 12.40% 7.41% 15.26% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 204.03 230.74 216.12 208.88 200.61 197.04 178.19 2.28%
EPS 8.00 16.44 13.96 19.64 26.04 14.52 28.08 -18.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.45 2.40 2.30 2.17 2.10 1.96 1.84 4.88%
Adjusted Per Share Value based on latest NOSH - 137,047
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 200.79 227.11 210.76 201.89 190.46 186.98 167.25 3.09%
EPS 7.87 16.19 13.63 18.98 24.72 13.78 26.36 -18.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.411 2.3623 2.243 2.0974 1.9938 1.8599 1.727 5.71%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 2.14 1.82 2.85 2.50 2.32 2.40 1.60 -
P/RPS 1.05 0.79 1.32 1.20 1.16 1.22 0.90 2.60%
P/EPS 26.75 11.07 20.39 12.73 8.91 16.53 5.70 29.36%
EY 3.74 9.04 4.90 7.85 11.22 6.05 17.55 -22.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.76 1.24 1.15 1.10 1.22 0.87 0.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 21/05/20 28/05/19 25/05/18 23/05/17 27/05/16 14/05/15 -
Price 2.20 2.26 2.49 2.50 2.30 2.31 1.61 -
P/RPS 1.08 0.98 1.15 1.20 1.15 1.17 0.90 3.08%
P/EPS 27.50 13.74 17.81 12.73 8.83 15.91 5.73 29.84%
EY 3.64 7.28 5.61 7.85 11.32 6.29 17.44 -22.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.94 1.08 1.15 1.10 1.18 0.88 0.37%

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