[YSPSAH] YoY Quarter Result on 30-Sep-2022 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ-0.0%
YoY- 160.0%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 90,451 93,053 71,412 72,754 74,168 73,275 66,093 5.36%
PBT 10,186 15,814 6,015 1,967 9,837 9,177 5,384 11.20%
Tax -4,173 -4,393 -1,737 -1,365 -2,023 -2,755 -2,085 12.25%
NP 6,013 11,421 4,278 602 7,814 6,422 3,299 10.51%
-
NP to SH 5,978 11,076 4,260 260 8,034 6,424 3,329 10.24%
-
Tax Rate 40.97% 27.78% 28.88% 69.40% 20.57% 30.02% 38.73% -
Total Cost 84,438 81,632 67,134 72,152 66,354 66,853 62,794 5.05%
-
Net Worth 386,851 362,403 339,507 337,099 326,624 306,437 282,419 5.38%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 386,851 362,403 339,507 337,099 326,624 306,437 282,419 5.38%
NOSH 141,750 141,012 140,899 140,691 139,581 138,220 136,434 0.63%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 6.65% 12.27% 5.99% 0.83% 10.54% 8.76% 4.99% -
ROE 1.55% 3.06% 1.25% 0.08% 2.46% 2.10% 1.18% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 63.83 65.99 51.11 51.80 53.14 53.08 48.44 4.70%
EPS 4.22 7.85 3.05 0.19 5.76 4.65 2.44 9.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.73 2.57 2.43 2.40 2.34 2.22 2.07 4.71%
Adjusted Per Share Value based on latest NOSH - 141,012
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 63.77 65.60 50.35 51.29 52.29 51.66 46.60 5.36%
EPS 4.21 7.81 3.00 0.18 5.66 4.53 2.35 10.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7273 2.5549 2.3935 2.3765 2.3027 2.1604 1.991 5.38%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 2.41 2.01 1.99 2.32 2.32 3.25 2.99 -
P/RPS 3.78 3.05 3.89 4.48 4.37 6.12 6.17 -7.83%
P/EPS 57.13 25.59 65.27 1,253.32 40.31 69.83 122.54 -11.93%
EY 1.75 3.91 1.53 0.08 2.48 1.43 0.82 13.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.78 0.82 0.97 0.99 1.46 1.44 -7.87%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 21/11/23 22/11/22 23/11/21 30/11/20 19/11/19 21/11/18 16/11/17 -
Price 2.51 2.34 1.99 2.42 2.33 3.01 2.86 -
P/RPS 3.93 3.55 3.89 4.67 4.39 5.67 5.90 -6.54%
P/EPS 59.50 29.79 65.27 1,307.34 40.48 64.68 117.21 -10.68%
EY 1.68 3.36 1.53 0.08 2.47 1.55 0.85 12.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.91 0.82 1.01 1.00 1.36 1.38 -6.53%

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