[YSPSAH] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -10.0%
YoY- -41.72%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 287,725 301,418 291,904 265,610 238,300 229,920 210,103 5.37%
PBT 25,585 33,874 39,213 28,104 40,382 33,890 30,493 -2.87%
Tax -6,183 -10,684 -10,867 -10,081 -8,779 -8,955 -9,617 -7.09%
NP 19,402 23,190 28,346 18,023 31,603 24,935 20,876 -1.21%
-
NP to SH 19,027 23,919 28,455 18,344 31,475 24,508 20,383 -1.13%
-
Tax Rate 24.17% 31.54% 27.71% 35.87% 21.74% 26.42% 31.54% -
Total Cost 268,323 278,228 263,558 247,587 206,697 204,985 189,227 5.98%
-
Net Worth 341,993 335,080 318,156 297,511 282,806 263,817 244,966 5.71%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 11,179 11,811 9,620 11,496 10,779 8,654 8,702 4.25%
Div Payout % 58.75% 49.38% 33.81% 62.67% 34.25% 35.31% 42.70% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 341,993 335,080 318,156 297,511 282,806 263,817 244,966 5.71%
NOSH 140,767 139,696 138,404 137,047 134,669 134,600 133,133 0.93%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 6.74% 7.69% 9.71% 6.79% 13.26% 10.85% 9.94% -
ROE 5.56% 7.14% 8.94% 6.17% 11.13% 9.29% 8.32% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 206.12 215.89 211.02 193.73 176.95 170.82 157.81 4.54%
EPS 13.63 17.13 20.57 13.38 23.37 18.21 15.31 -1.91%
DPS 8.00 8.50 7.00 8.50 8.00 6.50 6.50 3.51%
NAPS 2.45 2.40 2.30 2.17 2.10 1.96 1.84 4.88%
Adjusted Per Share Value based on latest NOSH - 137,047
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 202.84 212.50 205.79 187.25 168.00 162.09 148.12 5.37%
EPS 13.41 16.86 20.06 12.93 22.19 17.28 14.37 -1.14%
DPS 7.88 8.33 6.78 8.11 7.60 6.10 6.14 4.24%
NAPS 2.411 2.3623 2.243 2.0974 1.9938 1.8599 1.727 5.71%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 2.14 1.82 2.85 2.50 2.32 2.40 1.60 -
P/RPS 1.04 0.84 1.35 1.29 1.31 1.41 1.01 0.48%
P/EPS 15.70 10.62 13.85 18.68 9.93 13.18 10.45 7.01%
EY 6.37 9.41 7.22 5.35 10.07 7.59 9.57 -6.55%
DY 3.74 4.67 2.46 3.40 3.45 2.71 4.06 -1.35%
P/NAPS 0.87 0.76 1.24 1.15 1.10 1.22 0.87 0.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 21/05/20 28/05/19 25/05/18 23/05/17 27/05/16 14/05/15 -
Price 2.20 2.26 2.49 2.50 2.30 2.31 1.61 -
P/RPS 1.07 1.05 1.18 1.29 1.30 1.35 1.02 0.80%
P/EPS 16.14 13.19 12.10 18.68 9.84 12.69 10.52 7.38%
EY 6.20 7.58 8.26 5.35 10.16 7.88 9.51 -6.87%
DY 3.64 3.76 2.81 3.40 3.48 2.81 4.04 -1.72%
P/NAPS 0.90 0.94 1.08 1.15 1.10 1.18 0.88 0.37%

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