[YSPSAH] YoY Quarter Result on 30-Jun-2022 [#2]

Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 70.03%
YoY- 148.34%
Quarter Report
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 76,138 79,628 77,105 65,362 67,728 69,597 67,850 1.93%
PBT 5,757 16,190 14,689 5,976 13,729 8,238 13,651 -13.39%
Tax -2,585 -3,659 -3,448 -1,452 -1,872 -2,015 -3,232 -3.65%
NP 3,172 12,531 11,241 4,524 11,857 6,223 10,419 -17.96%
-
NP to SH 3,200 12,378 11,076 4,460 11,754 6,357 10,354 -17.75%
-
Tax Rate 44.90% 22.60% 23.47% 24.30% 13.64% 24.46% 23.68% -
Total Cost 72,966 67,097 65,864 60,838 55,871 63,374 57,431 4.06%
-
Net Worth 398,584 378,764 352,320 335,131 333,981 314,056 298,236 4.94%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 15,602 14,133 11,274 11,171 11,179 11,811 9,620 8.38%
Div Payout % 487.59% 114.18% 101.79% 250.47% 95.11% 185.81% 92.92% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 398,584 378,764 352,320 335,131 333,981 314,056 298,236 4.94%
NOSH 141,844 141,640 141,012 140,834 140,172 139,581 137,977 0.46%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 4.17% 15.74% 14.58% 6.92% 17.51% 8.94% 15.36% -
ROE 0.80% 3.27% 3.14% 1.33% 3.52% 2.02% 3.47% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 53.68 56.34 54.71 46.81 48.47 50.08 49.37 1.40%
EPS 2.26 8.76 7.86 3.19 8.41 4.57 7.53 -18.16%
DPS 11.00 10.00 8.00 8.00 8.00 8.50 7.00 7.81%
NAPS 2.81 2.68 2.50 2.40 2.39 2.26 2.17 4.39%
Adjusted Per Share Value based on latest NOSH - 141,012
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 53.68 56.14 54.36 46.08 47.75 49.07 47.83 1.93%
EPS 2.26 8.73 7.81 3.14 8.29 4.48 7.30 -17.73%
DPS 11.00 9.96 7.95 7.88 7.88 8.33 6.78 8.39%
NAPS 2.81 2.6703 2.4838 2.3627 2.3545 2.2141 2.1025 4.94%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.82 2.35 1.92 2.15 2.31 2.46 2.55 -
P/RPS 5.25 4.17 3.51 4.59 4.77 4.91 5.17 0.25%
P/EPS 125.00 26.83 24.43 67.31 27.46 53.78 33.85 24.30%
EY 0.80 3.73 4.09 1.49 3.64 1.86 2.95 -19.53%
DY 3.90 4.26 4.17 3.72 3.46 3.46 2.75 5.99%
P/NAPS 1.00 0.88 0.77 0.90 0.97 1.09 1.18 -2.71%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 20/08/24 22/08/23 23/08/22 20/08/21 25/08/20 29/08/19 13/08/18 -
Price 2.77 2.44 2.07 1.97 2.54 2.30 2.80 -
P/RPS 5.16 4.33 3.78 4.21 5.24 4.59 5.67 -1.55%
P/EPS 122.78 27.86 26.34 61.68 30.20 50.28 37.17 22.01%
EY 0.81 3.59 3.80 1.62 3.31 1.99 2.69 -18.11%
DY 3.97 4.10 3.86 4.06 3.15 3.70 2.50 8.00%
P/NAPS 0.99 0.91 0.83 0.82 1.06 1.02 1.29 -4.31%

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