[YSPSAH] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -84.07%
YoY- -28.16%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 295,619 218,503 144,335 74,738 288,759 212,718 139,443 64.80%
PBT 31,832 25,074 15,237 6,999 42,304 32,918 23,741 21.52%
Tax -9,354 -6,221 -4,198 -2,183 -12,171 -9,474 -6,719 24.60%
NP 22,478 18,853 11,039 4,816 30,133 23,444 17,022 20.30%
-
NP to SH 23,012 19,225 11,191 4,834 30,350 23,507 17,083 21.90%
-
Tax Rate 29.39% 24.81% 27.55% 31.19% 28.77% 28.78% 28.30% -
Total Cost 273,141 199,650 133,296 69,922 258,626 189,274 122,421 70.49%
-
Net Worth 328,027 326,624 314,056 318,156 315,262 306,437 298,236 6.53%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 11,864 11,864 11,811 - 9,679 9,662 9,620 14.95%
Div Payout % 51.56% 61.71% 105.55% - 31.89% 41.10% 56.32% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 328,027 326,624 314,056 318,156 315,262 306,437 298,236 6.53%
NOSH 139,583 139,581 139,581 138,404 138,301 138,220 137,977 0.77%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.60% 8.63% 7.65% 6.44% 10.44% 11.02% 12.21% -
ROE 7.02% 5.89% 3.56% 1.52% 9.63% 7.67% 5.73% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 211.78 156.54 103.87 54.03 208.83 154.10 101.46 63.10%
EPS 16.54 13.83 8.07 3.49 22.05 17.10 12.46 20.72%
DPS 8.50 8.50 8.50 0.00 7.00 7.00 7.00 13.77%
NAPS 2.35 2.34 2.26 2.30 2.28 2.22 2.17 5.44%
Adjusted Per Share Value based on latest NOSH - 138,404
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 208.41 154.04 101.76 52.69 203.57 149.97 98.31 64.79%
EPS 16.22 13.55 7.89 3.41 21.40 16.57 12.04 21.91%
DPS 8.36 8.36 8.33 0.00 6.82 6.81 6.78 14.94%
NAPS 2.3126 2.3027 2.2141 2.243 2.2226 2.1604 2.1025 6.53%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.33 2.32 2.46 2.85 2.75 3.25 2.55 -
P/RPS 1.10 1.48 2.37 5.27 1.32 2.11 2.51 -42.21%
P/EPS 14.13 16.84 30.55 81.56 12.53 19.08 20.52 -21.96%
EY 7.08 5.94 3.27 1.23 7.98 5.24 4.87 28.24%
DY 3.65 3.66 3.46 0.00 2.55 2.15 2.75 20.71%
P/NAPS 0.99 0.99 1.09 1.24 1.21 1.46 1.18 -11.01%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 19/11/19 29/08/19 28/05/19 26/02/19 21/11/18 13/08/18 -
Price 2.21 2.33 2.30 2.49 2.88 3.01 2.80 -
P/RPS 1.04 1.49 2.21 4.61 1.38 1.95 2.76 -47.73%
P/EPS 13.41 16.92 28.56 71.25 13.12 17.67 22.53 -29.17%
EY 7.46 5.91 3.50 1.40 7.62 5.66 4.44 41.19%
DY 3.85 3.65 3.70 0.00 2.43 2.33 2.50 33.25%
P/NAPS 0.94 1.00 1.02 1.08 1.26 1.36 1.29 -18.97%

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