[YSPSAH] YoY Quarter Result on 30-Sep-2019 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
19-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 26.38%
YoY- 25.06%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 93,053 71,412 72,754 74,168 73,275 66,093 59,194 7.82%
PBT 15,814 6,015 1,967 9,837 9,177 5,384 6,060 17.32%
Tax -4,393 -1,737 -1,365 -2,023 -2,755 -2,085 -2,017 13.84%
NP 11,421 4,278 602 7,814 6,422 3,299 4,043 18.88%
-
NP to SH 11,076 4,260 260 8,034 6,424 3,329 3,940 18.79%
-
Tax Rate 27.78% 28.88% 69.40% 20.57% 30.02% 38.73% 33.28% -
Total Cost 81,632 67,134 72,152 66,354 66,853 62,794 55,151 6.75%
-
Net Worth 362,403 339,507 337,099 326,624 306,437 282,419 264,907 5.35%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 362,403 339,507 337,099 326,624 306,437 282,419 264,907 5.35%
NOSH 141,012 140,899 140,691 139,581 138,220 136,434 134,470 0.79%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 12.27% 5.99% 0.83% 10.54% 8.76% 4.99% 6.83% -
ROE 3.06% 1.25% 0.08% 2.46% 2.10% 1.18% 1.49% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 65.99 51.11 51.80 53.14 53.08 48.44 44.02 6.97%
EPS 7.85 3.05 0.19 5.76 4.65 2.44 2.93 17.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.57 2.43 2.40 2.34 2.22 2.07 1.97 4.52%
Adjusted Per Share Value based on latest NOSH - 139,581
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 65.60 50.35 51.29 52.29 51.66 46.60 41.73 7.82%
EPS 7.81 3.00 0.18 5.66 4.53 2.35 2.78 18.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5549 2.3935 2.3765 2.3027 2.1604 1.991 1.8676 5.35%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 2.01 1.99 2.32 2.32 3.25 2.99 2.24 -
P/RPS 3.05 3.89 4.48 4.37 6.12 6.17 5.09 -8.17%
P/EPS 25.59 65.27 1,253.32 40.31 69.83 122.54 76.45 -16.66%
EY 3.91 1.53 0.08 2.48 1.43 0.82 1.31 19.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.82 0.97 0.99 1.46 1.44 1.14 -6.12%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 22/11/22 23/11/21 30/11/20 19/11/19 21/11/18 16/11/17 15/11/16 -
Price 2.34 1.99 2.42 2.33 3.01 2.86 2.10 -
P/RPS 3.55 3.89 4.67 4.39 5.67 5.90 4.77 -4.80%
P/EPS 29.79 65.27 1,307.34 40.48 64.68 117.21 71.67 -13.60%
EY 3.36 1.53 0.08 2.47 1.55 0.85 1.40 15.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.82 1.01 1.00 1.36 1.38 1.07 -2.66%

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