[YSPSAH] YoY Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 29.11%
YoY- 48.91%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 281,860 297,061 295,619 288,759 261,556 237,065 222,925 3.98%
PBT 22,493 30,263 31,832 42,304 29,688 36,317 39,527 -8.96%
Tax -7,392 -8,104 -9,354 -12,171 -9,624 -8,399 -10,154 -5.14%
NP 15,101 22,159 22,478 30,133 20,064 27,918 29,373 -10.48%
-
NP to SH 15,182 21,976 23,012 30,350 20,382 27,594 28,968 -10.19%
-
Tax Rate 32.86% 26.78% 29.39% 28.77% 32.42% 23.13% 25.69% -
Total Cost 266,759 274,902 273,141 258,626 241,492 209,147 193,552 5.48%
-
Net Worth 343,721 341,901 328,027 315,262 289,871 274,727 256,898 4.96%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 11,177 11,256 11,864 9,679 11,622 10,773 8,697 4.26%
Div Payout % 73.63% 51.22% 51.56% 31.89% 57.02% 39.04% 30.02% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 343,721 341,901 328,027 315,262 289,871 274,727 256,898 4.96%
NOSH 140,899 140,700 139,583 138,301 136,746 134,670 133,801 0.86%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 5.36% 7.46% 7.60% 10.44% 7.67% 11.78% 13.18% -
ROE 4.42% 6.43% 7.02% 9.63% 7.03% 10.04% 11.28% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 201.73 211.13 211.78 208.83 191.29 176.03 166.61 3.23%
EPS 10.87 15.68 16.54 22.05 15.01 20.49 21.65 -10.83%
DPS 8.00 8.00 8.50 7.00 8.50 8.00 6.50 3.51%
NAPS 2.46 2.43 2.35 2.28 2.12 2.04 1.92 4.21%
Adjusted Per Share Value based on latest NOSH - 138,301
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 198.71 209.43 208.41 203.57 184.40 167.13 157.16 3.98%
EPS 10.70 15.49 16.22 21.40 14.37 19.45 20.42 -10.20%
DPS 7.88 7.94 8.36 6.82 8.19 7.60 6.13 4.27%
NAPS 2.4232 2.4104 2.3126 2.2226 2.0436 1.9368 1.8111 4.96%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.93 2.28 2.33 2.75 2.69 1.91 2.48 -
P/RPS 0.96 1.08 1.10 1.32 1.41 1.09 1.49 -7.05%
P/EPS 17.76 14.60 14.13 12.53 18.05 9.32 11.45 7.58%
EY 5.63 6.85 7.08 7.98 5.54 10.73 8.73 -7.04%
DY 4.15 3.51 3.65 2.55 3.16 4.19 2.62 7.95%
P/NAPS 0.78 0.94 0.99 1.21 1.27 0.94 1.29 -8.03%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 25/02/21 25/02/20 26/02/19 28/02/18 22/02/17 26/02/16 -
Price 1.93 2.16 2.21 2.88 2.52 2.09 2.61 -
P/RPS 0.96 1.02 1.04 1.38 1.32 1.19 1.57 -7.86%
P/EPS 17.76 13.83 13.41 13.12 16.91 10.20 12.06 6.65%
EY 5.63 7.23 7.46 7.62 5.92 9.80 8.30 -6.25%
DY 4.15 3.70 3.85 2.43 3.37 3.83 2.49 8.87%
P/NAPS 0.78 0.89 0.94 1.26 1.19 1.02 1.36 -8.84%

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