[YSPSAH] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 6.52%
YoY- 33.63%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 73,885 76,042 77,116 76,041 68,017 59,719 53,665 5.46%
PBT 6,139 5,526 6,758 9,386 8,067 13,991 7,395 -3.05%
Tax -2,611 -1,354 -3,133 -2,697 -2,982 -2,095 -801 21.74%
NP 3,528 4,172 3,625 6,689 5,085 11,896 6,594 -9.89%
-
NP to SH 3,670 4,221 3,787 6,843 5,121 11,950 6,362 -8.75%
-
Tax Rate 42.53% 24.50% 46.36% 28.73% 36.97% 14.97% 10.83% -
Total Cost 70,357 71,870 73,491 69,352 62,932 47,823 47,071 6.92%
-
Net Worth 343,721 341,901 328,027 315,262 289,871 274,836 258,246 4.87%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 343,721 341,901 328,027 315,262 289,871 274,836 258,246 4.87%
NOSH 140,899 140,700 139,583 138,301 136,746 134,723 134,503 0.77%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 4.77% 5.49% 4.70% 8.80% 7.48% 19.92% 12.29% -
ROE 1.07% 1.23% 1.15% 2.17% 1.77% 4.35% 2.46% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 52.88 54.05 55.25 54.99 49.74 44.33 39.90 4.80%
EPS 2.63 3.00 2.71 4.95 3.75 8.87 4.73 -9.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.46 2.43 2.35 2.28 2.12 2.04 1.92 4.21%
Adjusted Per Share Value based on latest NOSH - 138,301
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 52.09 53.61 54.37 53.61 47.95 42.10 37.83 5.47%
EPS 2.59 2.98 2.67 4.82 3.61 8.42 4.49 -8.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4232 2.4104 2.3126 2.2226 2.0436 1.9376 1.8206 4.87%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.93 2.28 2.33 2.75 2.69 1.91 2.48 -
P/RPS 3.65 4.22 4.22 5.00 5.41 4.31 6.22 -8.49%
P/EPS 73.48 76.00 85.88 55.57 71.82 21.53 52.43 5.78%
EY 1.36 1.32 1.16 1.80 1.39 4.64 1.91 -5.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.94 0.99 1.21 1.27 0.94 1.29 -8.03%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 25/02/21 25/02/20 26/02/19 28/02/18 22/02/17 26/02/16 -
Price 1.93 2.16 2.21 2.88 2.52 2.09 2.61 -
P/RPS 3.65 4.00 4.00 5.24 5.07 4.71 6.54 -9.25%
P/EPS 73.48 72.00 81.46 58.19 67.28 23.56 55.18 4.88%
EY 1.36 1.39 1.23 1.72 1.49 4.24 1.81 -4.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.89 0.94 1.26 1.19 1.02 1.36 -8.84%

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