[YSPSAH] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 3.94%
YoY- -15.94%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 348,300 292,195 287,725 301,418 291,904 265,610 238,300 6.52%
PBT 53,090 27,886 25,585 33,874 39,213 28,104 40,382 4.66%
Tax -13,803 -8,934 -6,183 -10,684 -10,867 -10,081 -8,779 7.83%
NP 39,287 18,952 19,402 23,190 28,346 18,023 31,603 3.69%
-
NP to SH 38,767 18,904 19,027 23,919 28,455 18,344 31,475 3.53%
-
Tax Rate 26.00% 32.04% 24.17% 31.54% 27.71% 35.87% 21.74% -
Total Cost 309,013 273,243 268,323 278,228 263,558 247,587 206,697 6.92%
-
Net Worth 382,334 352,249 341,993 335,080 318,156 297,511 282,806 5.15%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 11,274 11,171 11,179 11,811 9,620 11,496 10,779 0.75%
Div Payout % 29.08% 59.09% 58.75% 49.38% 33.81% 62.67% 34.25% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 382,334 352,249 341,993 335,080 318,156 297,511 282,806 5.15%
NOSH 141,192 140,899 140,767 139,696 138,404 137,047 134,669 0.79%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 11.28% 6.49% 6.74% 7.69% 9.71% 6.79% 13.26% -
ROE 10.14% 5.37% 5.56% 7.14% 8.94% 6.17% 11.13% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 246.88 207.38 206.12 215.89 211.02 193.73 176.95 5.70%
EPS 27.48 13.42 13.63 17.13 20.57 13.38 23.37 2.73%
DPS 8.00 8.00 8.00 8.50 7.00 8.50 8.00 0.00%
NAPS 2.71 2.50 2.45 2.40 2.30 2.17 2.10 4.33%
Adjusted Per Share Value based on latest NOSH - 139,696
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 245.55 206.00 202.84 212.50 205.79 187.25 168.00 6.52%
EPS 27.33 13.33 13.41 16.86 20.06 12.93 22.19 3.53%
DPS 7.95 7.88 7.88 8.33 6.78 8.11 7.60 0.75%
NAPS 2.6954 2.4833 2.411 2.3623 2.243 2.0974 1.9938 5.15%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 2.33 1.93 2.14 1.82 2.85 2.50 2.32 -
P/RPS 0.94 0.93 1.04 0.84 1.35 1.29 1.31 -5.37%
P/EPS 8.48 14.39 15.70 10.62 13.85 18.68 9.93 -2.59%
EY 11.79 6.95 6.37 9.41 7.22 5.35 10.07 2.66%
DY 3.43 4.15 3.74 4.67 2.46 3.40 3.45 -0.09%
P/NAPS 0.86 0.77 0.87 0.76 1.24 1.15 1.10 -4.01%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 23/05/23 20/05/22 25/05/21 21/05/20 28/05/19 25/05/18 23/05/17 -
Price 2.51 1.98 2.20 2.26 2.49 2.50 2.30 -
P/RPS 1.02 0.95 1.07 1.05 1.18 1.29 1.30 -3.96%
P/EPS 9.13 14.76 16.14 13.19 12.10 18.68 9.84 -1.23%
EY 10.95 6.78 6.20 7.58 8.26 5.35 10.16 1.25%
DY 3.19 4.04 3.64 3.76 2.81 3.40 3.48 -1.43%
P/NAPS 0.93 0.79 0.90 0.94 1.08 1.15 1.10 -2.75%

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