[YSPSAH] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
22-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 20.39%
YoY- -29.71%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 271,907 184,766 108,628 354,995 265,667 175,216 95,588 100.37%
PBT 29,430 26,015 20,258 53,822 41,529 31,343 15,153 55.47%
Tax -8,626 -8,623 -6,038 -15,997 -11,849 -7,676 -4,017 66.21%
NP 20,804 17,392 14,220 37,825 29,680 23,667 11,136 51.51%
-
NP to SH 20,505 17,032 13,832 37,315 29,171 23,193 10,815 53.00%
-
Tax Rate 29.31% 33.15% 29.81% 29.72% 28.53% 24.49% 26.51% -
Total Cost 251,103 167,374 94,408 317,170 235,987 151,549 84,452 106.36%
-
Net Worth 402,839 398,584 408,513 395,691 386,851 378,764 382,334 3.53%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 15,602 15,602 - 14,182 14,170 14,133 - -
Div Payout % 76.09% 91.61% - 38.01% 48.58% 60.94% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 402,839 398,584 408,513 395,691 386,851 378,764 382,334 3.53%
NOSH 141,844 141,844 141,844 141,844 141,750 141,640 141,192 0.30%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 7.65% 9.41% 13.09% 10.66% 11.17% 13.51% 11.65% -
ROE 5.09% 4.27% 3.39% 9.43% 7.54% 6.12% 2.83% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 191.69 130.26 76.58 250.30 187.48 123.98 67.75 99.66%
EPS 14.46 12.01 9.75 26.37 20.63 16.42 7.67 52.43%
DPS 11.00 11.00 0.00 10.00 10.00 10.00 0.00 -
NAPS 2.84 2.81 2.88 2.79 2.73 2.68 2.71 3.16%
Adjusted Per Share Value based on latest NOSH - 141,844
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 191.69 130.26 76.58 250.27 187.29 123.53 67.39 100.37%
EPS 14.46 12.01 9.75 26.31 20.57 16.35 7.62 53.09%
DPS 11.00 11.00 0.00 10.00 9.99 9.96 0.00 -
NAPS 2.84 2.81 2.88 2.7896 2.7273 2.6703 2.6954 3.53%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 2.40 2.82 2.45 2.30 2.41 2.35 2.33 -
P/RPS 1.25 2.16 3.20 0.92 1.29 1.90 3.44 -48.98%
P/EPS 16.60 23.49 25.12 8.74 11.71 14.32 30.40 -33.11%
EY 6.02 4.26 3.98 11.44 8.54 6.98 3.29 49.43%
DY 4.58 3.90 0.00 4.35 4.15 4.26 0.00 -
P/NAPS 0.85 1.00 0.85 0.82 0.88 0.88 0.86 -0.77%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 22/11/24 20/08/24 21/05/24 27/02/24 21/11/23 22/08/23 23/05/23 -
Price 2.27 2.77 2.60 2.38 2.51 2.44 2.51 -
P/RPS 1.18 2.13 3.40 0.95 1.34 1.97 3.70 -53.22%
P/EPS 15.70 23.07 26.66 9.05 12.19 14.87 32.74 -38.65%
EY 6.37 4.33 3.75 11.05 8.20 6.73 3.05 63.17%
DY 4.85 3.97 0.00 4.20 3.98 4.10 0.00 -
P/NAPS 0.80 0.99 0.90 0.85 0.92 0.91 0.93 -9.52%

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