[YSPSAH] QoQ Cumulative 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- 170.03%
YoY- 142.55%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 95,588 334,248 251,694 158,641 81,536 281,860 207,975 -40.47%
PBT 15,153 47,693 40,259 24,445 9,756 22,493 16,354 -4.96%
Tax -4,017 -12,920 -10,975 -6,582 -3,134 -7,392 -4,781 -10.96%
NP 11,136 34,773 29,284 17,863 6,622 15,101 11,573 -2.53%
-
NP to SH 10,815 34,466 28,666 17,590 6,514 15,182 11,512 -4.08%
-
Tax Rate 26.51% 27.09% 27.26% 26.93% 32.12% 32.86% 29.23% -
Total Cost 84,452 299,475 222,410 140,778 74,914 266,759 196,402 -43.05%
-
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 11,281 11,274 - 11,177 11,177 -
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 2.83% 9.26% 7.91% 4.99% 1.85% 4.42% 3.39% -
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 67.75 237.02 178.49 112.57 57.87 201.73 148.86 -40.86%
EPS 7.67 24.45 20.34 12.48 4.62 10.87 8.24 -4.67%
DPS 0.00 8.00 8.00 8.00 0.00 8.00 8.00 -
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 67.39 235.64 177.44 111.84 57.48 198.71 146.62 -40.47%
EPS 7.62 24.30 20.21 12.40 4.59 10.70 8.12 -4.15%
DPS 0.00 7.95 7.95 7.95 0.00 7.88 7.88 -
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 3.44 1.08 1.13 1.71 3.34 0.96 1.34 87.59%
P/EPS 30.40 10.43 9.89 15.38 41.75 17.76 24.15 16.59%
EY 3.29 9.58 10.11 6.50 2.40 5.63 4.14 -14.21%
DY 0.00 3.14 3.98 4.17 0.00 4.15 4.02 -
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 3.70 1.23 1.31 1.84 3.42 0.96 1.34 96.93%
P/EPS 32.74 11.95 11.51 16.58 42.83 17.76 24.15 22.51%
EY 3.05 8.37 8.69 6.03 2.33 5.63 4.14 -18.44%
DY 0.00 2.74 3.42 3.86 0.00 4.15 4.02 -
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