[YSPSAH] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 35.02%
YoY- 142.55%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 382,352 334,248 335,592 317,282 326,144 281,860 277,300 23.90%
PBT 60,612 47,693 53,678 48,890 39,024 22,493 21,805 97.82%
Tax -16,068 -12,920 -14,633 -13,164 -12,536 -7,392 -6,374 85.32%
NP 44,544 34,773 39,045 35,726 26,488 15,101 15,430 102.87%
-
NP to SH 43,260 34,466 38,221 35,180 26,056 15,182 15,349 99.65%
-
Tax Rate 26.51% 27.09% 27.26% 26.93% 32.12% 32.86% 29.23% -
Total Cost 337,808 299,475 296,546 281,556 299,656 266,759 261,869 18.51%
-
Net Worth 382,334 372,290 362,403 352,320 352,249 343,721 339,507 8.24%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 11,281 15,041 22,548 - 11,177 14,902 -
Div Payout % - 32.73% 39.35% 64.09% - 73.63% 97.09% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 382,334 372,290 362,403 352,320 352,249 343,721 339,507 8.24%
NOSH 141,192 141,034 141,012 141,012 140,899 140,899 140,899 0.13%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 11.65% 10.40% 11.63% 11.26% 8.12% 5.36% 5.56% -
ROE 11.31% 9.26% 10.55% 9.99% 7.40% 4.42% 4.52% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 271.01 237.02 237.99 225.14 231.47 201.73 198.48 23.10%
EPS 30.68 24.45 27.12 24.96 18.48 10.87 10.99 98.38%
DPS 0.00 8.00 10.67 16.00 0.00 8.00 10.67 -
NAPS 2.71 2.64 2.57 2.50 2.50 2.46 2.43 7.54%
Adjusted Per Share Value based on latest NOSH - 141,012
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 269.56 235.64 236.59 223.68 229.93 198.71 195.50 23.90%
EPS 30.50 24.30 26.95 24.80 18.37 10.70 10.82 99.67%
DPS 0.00 7.95 10.60 15.90 0.00 7.88 10.51 -
NAPS 2.6954 2.6246 2.5549 2.4838 2.4833 2.4232 2.3935 8.24%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 2.33 2.55 2.01 1.92 1.93 1.93 1.99 -
P/RPS 0.86 1.08 0.84 0.85 0.83 0.96 1.00 -9.57%
P/EPS 7.60 10.43 7.42 7.69 10.44 17.76 18.11 -43.97%
EY 13.16 9.58 13.48 13.00 9.58 5.63 5.52 78.55%
DY 0.00 3.14 5.31 8.33 0.00 4.15 5.36 -
P/NAPS 0.86 0.97 0.78 0.77 0.77 0.78 0.82 3.22%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 23/05/23 27/02/23 22/11/22 23/08/22 20/05/22 25/02/22 23/11/21 -
Price 2.51 2.92 2.34 2.07 1.98 1.93 1.99 -
P/RPS 0.93 1.23 0.98 0.92 0.86 0.96 1.00 -4.72%
P/EPS 8.19 11.95 8.63 8.29 10.71 17.76 18.11 -41.11%
EY 12.22 8.37 11.58 12.06 9.34 5.63 5.52 69.94%
DY 0.00 2.74 4.56 7.73 0.00 4.15 5.36 -
P/NAPS 0.93 1.11 0.91 0.83 0.79 0.78 0.82 8.76%

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