[YSPSAH] YoY Cumulative Quarter Result on 31-Mar-2024 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
21-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- -62.93%
YoY- 27.9%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 108,628 95,588 81,536 71,201 80,537 74,738 71,593 7.18%
PBT 20,258 15,153 9,756 4,363 9,041 6,999 10,090 12.30%
Tax -6,038 -4,017 -3,134 -1,592 -3,513 -2,183 -3,487 9.57%
NP 14,220 11,136 6,622 2,771 5,528 4,816 6,603 13.62%
-
NP to SH 13,832 10,815 6,514 2,792 5,741 4,834 6,729 12.74%
-
Tax Rate 29.81% 26.51% 32.12% 36.49% 38.86% 31.19% 34.56% -
Total Cost 94,408 84,452 74,914 68,430 75,009 69,922 64,990 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 3.39% 2.83% 1.85% 0.82% 1.71% 1.52% 2.26% -
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 76.58 67.75 57.87 51.01 57.68 54.03 52.22 6.58%
EPS 9.75 7.67 4.62 2.00 4.11 3.49 4.91 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 - 141,844
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 76.58 67.39 57.48 50.20 56.78 52.69 50.47 7.18%
EPS 9.75 7.62 4.59 1.97 4.05 3.41 4.74 12.76%
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 3.20 3.44 3.34 4.20 3.16 5.27 4.79 -6.49%
P/EPS 25.12 30.40 41.75 106.99 44.26 81.56 50.94 -11.10%
EY 3.98 3.29 2.40 0.93 2.26 1.23 1.96 12.51%
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 3.40 3.70 3.42 4.31 3.92 4.61 4.79 -5.54%
P/EPS 26.66 32.74 42.83 109.99 54.96 71.25 50.94 -10.22%
EY 3.75 3.05 2.33 0.91 1.82 1.40 1.96 11.40%
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