[YSPSAH] QoQ Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 131.51%
YoY- -34.49%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 80,537 295,619 218,503 144,335 74,738 288,759 212,718 -47.63%
PBT 9,041 31,832 25,074 15,237 6,999 42,304 32,918 -57.71%
Tax -3,513 -9,354 -6,221 -4,198 -2,183 -12,171 -9,474 -48.35%
NP 5,528 22,478 18,853 11,039 4,816 30,133 23,444 -61.79%
-
NP to SH 5,741 23,012 19,225 11,191 4,834 30,350 23,507 -60.89%
-
Tax Rate 38.86% 29.39% 24.81% 27.55% 31.19% 28.77% 28.78% -
Total Cost 75,009 273,141 199,650 133,296 69,922 258,626 189,274 -46.01%
-
Net Worth 335,080 328,027 326,624 314,056 318,156 315,262 306,437 6.13%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 11,864 11,864 11,811 - 9,679 9,662 -
Div Payout % - 51.56% 61.71% 105.55% - 31.89% 41.10% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 335,080 328,027 326,624 314,056 318,156 315,262 306,437 6.13%
NOSH 139,696 139,583 139,581 139,581 138,404 138,301 138,220 0.70%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 6.86% 7.60% 8.63% 7.65% 6.44% 10.44% 11.02% -
ROE 1.71% 7.02% 5.89% 3.56% 1.52% 9.63% 7.67% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 57.68 211.78 156.54 103.87 54.03 208.83 154.10 -48.03%
EPS 4.11 16.54 13.83 8.07 3.49 22.05 17.10 -61.30%
DPS 0.00 8.50 8.50 8.50 0.00 7.00 7.00 -
NAPS 2.40 2.35 2.34 2.26 2.30 2.28 2.22 5.32%
Adjusted Per Share Value based on latest NOSH - 139,581
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 56.78 208.41 154.04 101.76 52.69 203.57 149.97 -47.63%
EPS 4.05 16.22 13.55 7.89 3.41 21.40 16.57 -60.87%
DPS 0.00 8.36 8.36 8.33 0.00 6.82 6.81 -
NAPS 2.3623 2.3126 2.3027 2.2141 2.243 2.2226 2.1604 6.13%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.82 2.33 2.32 2.46 2.85 2.75 3.25 -
P/RPS 3.16 1.10 1.48 2.37 5.27 1.32 2.11 30.86%
P/EPS 44.26 14.13 16.84 30.55 81.56 12.53 19.08 75.14%
EY 2.26 7.08 5.94 3.27 1.23 7.98 5.24 -42.88%
DY 0.00 3.65 3.66 3.46 0.00 2.55 2.15 -
P/NAPS 0.76 0.99 0.99 1.09 1.24 1.21 1.46 -35.26%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 21/05/20 25/02/20 19/11/19 29/08/19 28/05/19 26/02/19 21/11/18 -
Price 2.26 2.21 2.33 2.30 2.49 2.88 3.01 -
P/RPS 3.92 1.04 1.49 2.21 4.61 1.38 1.95 59.21%
P/EPS 54.96 13.41 16.92 28.56 71.25 13.12 17.67 112.93%
EY 1.82 7.46 5.91 3.50 1.40 7.62 5.66 -53.03%
DY 0.00 3.85 3.65 3.70 0.00 2.43 2.33 -
P/NAPS 0.94 0.94 1.00 1.02 1.08 1.26 1.36 -21.80%

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