[YSPSAH] YoY Quarter Result on 30-Jun-2019 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 31.51%
YoY- -38.6%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 77,105 65,362 67,728 69,597 67,850 59,907 51,848 6.83%
PBT 14,689 5,976 13,729 8,238 13,651 4,563 8,657 9.20%
Tax -3,448 -1,452 -1,872 -2,015 -3,232 -1,527 -1,637 13.21%
NP 11,241 4,524 11,857 6,223 10,419 3,036 7,020 8.15%
-
NP to SH 11,076 4,460 11,754 6,357 10,354 3,165 6,818 8.41%
-
Tax Rate 23.47% 24.30% 13.64% 24.46% 23.68% 33.46% 18.91% -
Total Cost 65,864 60,838 55,871 63,374 57,431 56,871 44,828 6.61%
-
Net Worth 352,320 335,131 333,981 314,056 298,236 275,923 260,054 5.18%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 11,274 11,171 11,179 11,811 9,620 11,496 10,779 0.75%
Div Payout % 101.79% 250.47% 95.11% 185.81% 92.92% 363.25% 158.10% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 352,320 335,131 333,981 314,056 298,236 275,923 260,054 5.18%
NOSH 141,012 140,834 140,172 139,581 137,977 135,256 134,743 0.76%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 14.58% 6.92% 17.51% 8.94% 15.36% 5.07% 13.54% -
ROE 3.14% 1.33% 3.52% 2.02% 3.47% 1.15% 2.62% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 54.71 46.81 48.47 50.08 49.37 44.29 38.48 6.03%
EPS 7.86 3.19 8.41 4.57 7.53 2.34 5.06 7.61%
DPS 8.00 8.00 8.00 8.50 7.00 8.50 8.00 0.00%
NAPS 2.50 2.40 2.39 2.26 2.17 2.04 1.93 4.40%
Adjusted Per Share Value based on latest NOSH - 139,581
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 54.36 46.08 47.75 49.07 47.83 42.23 36.55 6.83%
EPS 7.81 3.14 8.29 4.48 7.30 2.23 4.81 8.40%
DPS 7.95 7.88 7.88 8.33 6.78 8.11 7.60 0.75%
NAPS 2.4838 2.3627 2.3545 2.2141 2.1025 1.9452 1.8334 5.18%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 1.92 2.15 2.31 2.46 2.55 2.92 2.21 -
P/RPS 3.51 4.59 4.77 4.91 5.17 6.59 5.74 -7.86%
P/EPS 24.43 67.31 27.46 53.78 33.85 124.79 43.68 -9.22%
EY 4.09 1.49 3.64 1.86 2.95 0.80 2.29 10.14%
DY 4.17 3.72 3.46 3.46 2.75 2.91 3.62 2.38%
P/NAPS 0.77 0.90 0.97 1.09 1.18 1.43 1.15 -6.46%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 23/08/22 20/08/21 25/08/20 29/08/19 13/08/18 29/08/17 15/08/16 -
Price 2.07 1.97 2.54 2.30 2.80 2.87 2.14 -
P/RPS 3.78 4.21 5.24 4.59 5.67 6.48 5.56 -6.22%
P/EPS 26.34 61.68 30.20 50.28 37.17 122.65 42.29 -7.58%
EY 3.80 1.62 3.31 1.99 2.69 0.82 2.36 8.25%
DY 3.86 4.06 3.15 3.70 2.50 2.96 3.74 0.52%
P/NAPS 0.83 0.82 1.06 1.02 1.29 1.41 1.11 -4.72%

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