[YSPSAH] YoY TTM 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- 26.71%
YoY- 105.53%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 348,221 325,579 284,017 298,135 294,544 280,735 253,258 5.44%
PBT 48,963 46,398 21,880 31,495 34,460 40,985 35,612 5.44%
Tax -13,794 -13,586 -6,135 -9,883 -8,918 -12,456 -8,737 7.90%
NP 35,169 32,812 15,745 21,612 25,542 28,529 26,875 4.58%
-
NP to SH 34,971 32,336 15,733 21,542 26,068 28,628 27,211 4.26%
-
Tax Rate 28.17% 29.28% 28.04% 31.38% 25.88% 30.39% 24.53% -
Total Cost 313,052 292,767 268,272 276,523 269,002 252,206 226,383 5.54%
-
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 14,133 11,274 11,171 11,179 11,811 9,620 11,496 3.50%
Div Payout % 40.41% 34.87% 71.00% 51.90% 45.31% 33.61% 42.25% -
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 10.10% 10.08% 5.54% 7.25% 8.67% 10.16% 10.61% -
ROE 9.04% 8.92% 4.63% 6.39% 7.98% 9.34% 9.63% -
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 245.74 230.89 203.28 212.26 211.02 203.38 185.63 4.78%
EPS 24.68 22.93 11.26 15.34 18.68 20.74 19.94 3.61%
DPS 10.00 8.00 8.00 8.00 8.50 7.00 8.50 2.74%
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 245.49 229.53 200.23 210.18 207.65 197.92 178.55 5.44%
EPS 24.65 22.80 11.09 15.19 18.38 20.18 19.18 4.26%
DPS 9.96 7.95 7.88 7.88 8.33 6.78 8.11 3.48%
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 0.98 0.87 0.98 1.09 1.10 1.60 1.61 -7.93%
P/EPS 9.77 8.77 17.67 15.13 12.42 15.67 14.99 -6.88%
EY 10.24 11.41 5.66 6.61 8.05 6.38 6.67 7.40%
DY 4.15 3.98 4.02 3.45 3.66 2.15 2.84 6.52%
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 1.02 1.01 0.98 1.14 1.10 1.48 1.54 -6.63%
P/EPS 10.17 10.20 17.67 15.78 12.48 14.51 14.34 -5.56%
EY 9.83 9.80 5.66 6.34 8.02 6.89 6.97 5.89%
DY 3.98 3.42 4.02 3.31 3.65 2.33 2.97 4.99%
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