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

Stock

[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING

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

YSPSAH 2nd Qtr 22.pdf

Latest QR

Upcoming QR

YSPSAH's Result

YSPSAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Quarter Result
Revenue	76,138	79,628	77,105	65,362	67,728	69,597	67,850	1.93%
YoY %	-4.38%	3.27%	17.97%	-3.49%	-2.69%	2.57%	-	-
Horiz. %	112.22%	117.36%	113.64%	96.33%	99.82%	102.57%	100.00%	-
PBT	5,757	16,190	14,689	5,976	13,729	8,238	13,651	-13.39%
YoY %	-64.44%	10.22%	145.80%	-56.47%	66.65%	-39.65%	-	-
Horiz. %	42.17%	118.60%	107.60%	43.78%	100.57%	60.35%	100.00%	-
Tax	-2,585	-3,659	-3,448	-1,452	-1,872	-2,015	-3,232	-3.65%
YoY %	29.35%	-6.12%	-137.47%	22.44%	7.10%	37.65%	-	-
Horiz. %	79.98%	113.21%	106.68%	44.93%	57.92%	62.35%	100.00%	-
NP	3,172	12,531	11,241	4,524	11,857	6,223	10,419	-17.96%
YoY %	-74.69%	11.48%	148.47%	-61.85%	90.54%	-40.27%	-	-
Horiz. %	30.44%	120.27%	107.89%	43.42%	113.80%	59.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,200	12,378	11,076	4,460	11,754	6,357	10,354	-17.75%
YoY %	-74.15%	11.76%	148.34%	-62.06%	84.90%	-38.60%	-	-
Horiz. %	30.91%	119.55%	106.97%	43.08%	113.52%	61.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	44.90%	22.60%	23.47%	24.30%	13.64%	24.46%	23.68%	-
YoY %	98.67%	-3.71%	-3.42%	78.15%	-44.24%	3.29%	-	-
Horiz. %	189.61%	95.44%	99.11%	102.62%	57.60%	103.29%	100.00%	-
Total Cost	72,966	67,097	65,864	60,838	55,871	63,374	57,431	4.06%
YoY %	8.75%	1.87%	8.26%	8.89%	-11.84%	10.35%	-	-
Horiz. %	127.05%	116.83%	114.68%	105.93%	97.28%	110.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	398,584	378,764	352,320	335,131	333,981	314,056	298,236	4.94%
YoY %	5.23%	7.51%	5.13%	0.34%	6.34%	5.30%	-	-
Horiz. %	133.65%	127.00%	118.13%	112.37%	111.99%	105.30%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	15,602	14,133	11,274	11,171	11,179	11,811	9,620	8.38%
YoY %	10.39%	25.36%	0.92%	-0.07%	-5.35%	22.78%	-	-
Horiz. %	162.18%	146.91%	117.19%	116.12%	116.21%	122.78%	100.00%	-
Div Payout %	487.59%	114.18%	101.79%	250.47%	95.11%	185.81%	92.92%	-
YoY %	327.04%	12.17%	-59.36%	163.35%	-48.81%	99.97%	-	-
Horiz. %	524.74%	122.88%	109.55%	269.55%	102.36%	199.97%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	398,584	378,764	352,320	335,131	333,981	314,056	298,236	4.94%
YoY %	5.23%	7.51%	5.13%	0.34%	6.34%	5.30%	-	-
Horiz. %	133.65%	127.00%	118.13%	112.37%	111.99%	105.30%	100.00%	-
NOSH	141,844	141,640	141,012	140,834	140,172	139,581	137,977	0.46%
YoY %	0.14%	0.45%	0.13%	0.47%	0.42%	1.16%	-	-
Horiz. %	102.80%	102.65%	102.20%	102.07%	101.59%	101.16%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	4.17%	15.74%	14.58%	6.92%	17.51%	8.94%	15.36%	-
YoY %	-73.51%	7.96%	110.69%	-60.48%	95.86%	-41.80%	-	-
Horiz. %	27.15%	102.47%	94.92%	45.05%	114.00%	58.20%	100.00%	-
ROE	0.80%	3.27%	3.14%	1.33%	3.52%	2.02%	3.47%	-
YoY %	-75.54%	4.14%	136.09%	-62.22%	74.26%	-41.79%	-	-
Horiz. %	23.05%	94.24%	90.49%	38.33%	101.44%	58.21%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	53.68	56.34	54.71	46.81	48.47	50.08	49.37	1.40%
YoY %	-4.72%	2.98%	16.88%	-3.42%	-3.21%	1.44%	-	-
Horiz. %	108.73%	114.12%	110.82%	94.81%	98.18%	101.44%	100.00%	-
EPS	2.26	8.76	7.86	3.19	8.41	4.57	7.53	-18.16%
YoY %	-74.20%	11.45%	146.39%	-62.07%	84.03%	-39.31%	-	-
Horiz. %	30.01%	116.33%	104.38%	42.36%	111.69%	60.69%	100.00%	-
DPS	11.00	10.00	8.00	8.00	8.00	8.50	7.00	7.81%
YoY %	10.00%	25.00%	0.00%	0.00%	-5.88%	21.43%	-	-
Horiz. %	157.14%	142.86%	114.29%	114.29%	114.29%	121.43%	100.00%	-
NAPS	2.81	2.68	2.50	2.40	2.39	2.26	2.17	4.39%
YoY %	4.85%	7.20%	4.17%	0.42%	5.75%	4.15%	-	-
Horiz. %	129.49%	123.50%	115.21%	110.60%	110.14%	104.15%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 141,012
RPS	53.68	56.14	54.36	46.08	47.75	49.07	47.83	1.93%
YoY %	-4.38%	3.27%	17.97%	-3.50%	-2.69%	2.59%	-	-
Horiz. %	112.23%	117.37%	113.65%	96.34%	99.83%	102.59%	100.00%	-
EPS	2.26	8.73	7.81	3.14	8.29	4.48	7.30	-17.73%
YoY %	-74.11%	11.78%	148.73%	-62.12%	85.04%	-38.63%	-	-
Horiz. %	30.96%	119.59%	106.99%	43.01%	113.56%	61.37%	100.00%	-
DPS	11.00	9.96	7.95	7.88	7.88	8.33	6.78	8.39%
YoY %	10.44%	25.28%	0.89%	0.00%	-5.40%	22.86%	-	-
Horiz. %	162.24%	146.90%	117.26%	116.22%	116.22%	122.86%	100.00%	-
NAPS	2.81	2.6703	2.4838	2.3627	2.3545	2.2141	2.1025	4.94%
YoY %	5.23%	7.51%	5.13%	0.35%	6.34%	5.31%	-	-
Horiz. %	133.65%	127.01%	118.14%	112.38%	111.99%	105.31%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	25.90%	18.80%	-23.53%	-3.77%	-2.85%	-5.03%	-	-
Horiz. %	101.55%	80.66%	67.89%	88.78%	92.26%	94.97%	100.00%	-
P/EPS	125.00	26.83	24.43	67.31	27.46	53.78	33.85	24.30%
YoY %	365.90%	9.82%	-63.71%	145.12%	-48.94%	58.88%	-	-
Horiz. %	369.28%	79.26%	72.17%	198.85%	81.12%	158.88%	100.00%	-
EY	0.80	3.73	4.09	1.49	3.64	1.86	2.95	-19.53%
YoY %	-78.55%	-8.80%	174.50%	-59.07%	95.70%	-36.95%	-	-
Horiz. %	27.12%	126.44%	138.64%	50.51%	123.39%	63.05%	100.00%	-
DY	3.90	4.26	4.17	3.72	3.46	3.46	2.75	5.99%
YoY %	-8.45%	2.16%	12.10%	7.51%	0.00%	25.82%	-	-
Horiz. %	141.82%	154.91%	151.64%	135.27%	125.82%	125.82%	100.00%	-
P/NAPS	1.00	0.88	0.77	0.90	0.97	1.09	1.18	-2.71%
YoY %	13.64%	14.29%	-14.44%	-7.22%	-11.01%	-7.63%	-	-
Horiz. %	84.75%	74.58%	65.25%	76.27%	82.20%	92.37%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
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%
YoY %	19.17%	14.55%	-10.21%	-19.66%	14.16%	-19.05%	-	-
Horiz. %	91.01%	76.37%	66.67%	74.25%	92.42%	80.95%	100.00%	-
P/EPS	122.78	27.86	26.34	61.68	30.20	50.28	37.17	22.01%
YoY %	340.70%	5.77%	-57.30%	104.24%	-39.94%	35.27%	-	-
Horiz. %	330.32%	74.95%	70.86%	165.94%	81.25%	135.27%	100.00%	-
EY	0.81	3.59	3.80	1.62	3.31	1.99	2.69	-18.11%
YoY %	-77.44%	-5.53%	134.57%	-51.06%	66.33%	-26.02%	-	-
Horiz. %	30.11%	133.46%	141.26%	60.22%	123.05%	73.98%	100.00%	-
DY	3.97	4.10	3.86	4.06	3.15	3.70	2.50	8.00%
YoY %	-3.17%	6.22%	-4.93%	28.89%	-14.86%	48.00%	-	-
Horiz. %	158.80%	164.00%	154.40%	162.40%	126.00%	148.00%	100.00%	-
P/NAPS	0.99	0.91	0.83	0.82	1.06	1.02	1.29	-4.31%
YoY %	8.79%	9.64%	1.22%	-22.64%	3.92%	-20.93%	-	-
Horiz. %	76.74%	70.54%	64.34%	63.57%	82.17%	79.07%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos