[YSPSAH] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -0.21%
YoY- 18.76%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 382,352 326,144 284,804 322,148 298,952 286,372 270,156 5.95%
PBT 60,612 39,024 17,452 36,164 27,996 40,360 46,696 4.44%
Tax -16,068 -12,536 -6,368 -14,052 -8,732 -13,948 -12,120 4.80%
NP 44,544 26,488 11,084 22,112 19,264 26,412 34,576 4.31%
-
NP to SH 43,260 26,056 11,168 22,964 19,336 26,916 35,068 3.55%
-
Tax Rate 26.51% 32.12% 36.49% 38.86% 31.19% 34.56% 25.96% -
Total Cost 337,808 299,656 273,720 300,036 279,688 259,960 235,580 6.18%
-
Net Worth 382,334 352,249 341,993 335,080 318,156 297,511 282,806 5.15%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 382,334 352,249 341,993 335,080 318,156 297,511 282,806 5.15%
NOSH 141,192 140,899 140,767 139,696 138,404 137,047 134,669 0.79%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 11.65% 8.12% 3.89% 6.86% 6.44% 9.22% 12.80% -
ROE 11.31% 7.40% 3.27% 6.85% 6.08% 9.05% 12.40% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 271.01 231.47 204.03 230.74 216.12 208.88 200.61 5.13%
EPS 30.68 18.48 8.00 16.44 13.96 19.64 26.04 2.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.71 2.50 2.45 2.40 2.30 2.17 2.10 4.33%
Adjusted Per Share Value based on latest NOSH - 139,696
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 269.56 229.93 200.79 227.11 210.76 201.89 190.46 5.95%
EPS 30.50 18.37 7.87 16.19 13.63 18.98 24.72 3.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6954 2.4833 2.411 2.3623 2.243 2.0974 1.9938 5.15%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 2.33 1.93 2.14 1.82 2.85 2.50 2.32 -
P/RPS 0.86 0.83 1.05 0.79 1.32 1.20 1.16 -4.86%
P/EPS 7.60 10.44 26.75 11.07 20.39 12.73 8.91 -2.61%
EY 13.16 9.58 3.74 9.04 4.90 7.85 11.22 2.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.77 0.87 0.76 1.24 1.15 1.10 -4.01%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 23/05/23 20/05/22 25/05/21 21/05/20 28/05/19 25/05/18 23/05/17 -
Price 2.51 1.98 2.20 2.26 2.49 2.50 2.30 -
P/RPS 0.93 0.86 1.08 0.98 1.15 1.20 1.15 -3.47%
P/EPS 8.19 10.71 27.50 13.74 17.81 12.73 8.83 -1.24%
EY 12.22 9.34 3.64 7.28 5.61 7.85 11.32 1.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.79 0.90 0.94 1.08 1.15 1.10 -2.75%

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