[YSPSAH] YoY Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
20-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 71.62%
YoY- 133.31%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 434,512 382,352 326,144 284,804 322,148 298,952 286,372 7.18%
PBT 81,032 60,612 39,024 17,452 36,164 27,996 40,360 12.30%
Tax -24,152 -16,068 -12,536 -6,368 -14,052 -8,732 -13,948 9.57%
NP 56,880 44,544 26,488 11,084 22,112 19,264 26,412 13.62%
-
NP to SH 55,328 43,260 26,056 11,168 22,964 19,336 26,916 12.74%
-
Tax Rate 29.81% 26.51% 32.12% 36.49% 38.86% 31.19% 34.56% -
Total Cost 377,632 337,808 299,656 273,720 300,036 279,688 259,960 6.41%
-
Net Worth 408,513 382,334 352,249 341,993 335,080 318,156 297,511 5.42%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 408,513 382,334 352,249 341,993 335,080 318,156 297,511 5.42%
NOSH 141,844 141,192 140,899 140,767 139,696 138,404 137,047 0.57%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 13.09% 11.65% 8.12% 3.89% 6.86% 6.44% 9.22% -
ROE 13.54% 11.31% 7.40% 3.27% 6.85% 6.08% 9.05% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 306.33 271.01 231.47 204.03 230.74 216.12 208.88 6.58%
EPS 39.00 30.68 18.48 8.00 16.44 13.96 19.64 12.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.71 2.50 2.45 2.40 2.30 2.17 4.82%
Adjusted Per Share Value based on latest NOSH - 140,899
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 306.33 269.56 229.93 200.79 227.11 210.76 201.89 7.18%
EPS 39.00 30.50 18.37 7.87 16.19 13.63 18.98 12.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.6954 2.4833 2.411 2.3623 2.243 2.0974 5.42%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 2.45 2.33 1.93 2.14 1.82 2.85 2.50 -
P/RPS 0.80 0.86 0.83 1.05 0.79 1.32 1.20 -6.52%
P/EPS 6.28 7.60 10.44 26.75 11.07 20.39 12.73 -11.09%
EY 15.92 13.16 9.58 3.74 9.04 4.90 7.85 12.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.86 0.77 0.87 0.76 1.24 1.15 -4.90%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 21/05/24 23/05/23 20/05/22 25/05/21 21/05/20 28/05/19 25/05/18 -
Price 2.60 2.51 1.98 2.20 2.26 2.49 2.50 -
P/RPS 0.85 0.93 0.86 1.08 0.98 1.15 1.20 -5.58%
P/EPS 6.67 8.19 10.71 27.50 13.74 17.81 12.73 -10.20%
EY 15.00 12.22 9.34 3.64 7.28 5.61 7.85 11.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.93 0.79 0.90 0.94 1.08 1.15 -3.99%

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