[YSPSAH] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -87.3%
YoY- -51.37%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 281,860 207,975 136,563 71,201 297,061 221,019 148,265 53.28%
PBT 22,493 16,354 10,339 4,363 30,263 24,737 22,770 -0.81%
Tax -7,392 -4,781 -3,044 -1,592 -8,104 -6,750 -5,385 23.44%
NP 15,101 11,573 7,295 2,771 22,159 17,987 17,385 -8.93%
-
NP to SH 15,182 11,512 7,252 2,792 21,976 17,755 17,495 -8.99%
-
Tax Rate 32.86% 29.23% 29.44% 36.49% 26.78% 27.29% 23.65% -
Total Cost 266,759 196,402 129,268 68,430 274,902 203,032 130,880 60.54%
-
Net Worth 343,721 339,507 335,131 341,993 341,901 337,099 333,981 1.92%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 11,177 11,177 11,171 - 11,256 11,236 11,179 -0.01%
Div Payout % 73.63% 97.09% 154.04% - 51.22% 63.29% 63.90% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 343,721 339,507 335,131 341,993 341,901 337,099 333,981 1.92%
NOSH 140,899 140,899 140,834 140,767 140,700 140,691 140,172 0.34%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 5.36% 5.56% 5.34% 3.89% 7.46% 8.14% 11.73% -
ROE 4.42% 3.39% 2.16% 0.82% 6.43% 5.27% 5.24% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 201.73 148.86 97.80 51.01 211.13 157.36 106.10 53.29%
EPS 10.87 8.24 5.19 2.00 15.68 12.69 12.53 -9.01%
DPS 8.00 8.00 8.00 0.00 8.00 8.00 8.00 0.00%
NAPS 2.46 2.43 2.40 2.45 2.43 2.40 2.39 1.93%
Adjusted Per Share Value based on latest NOSH - 140,767
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 198.71 146.62 96.28 50.20 209.43 155.82 104.53 53.27%
EPS 10.70 8.12 5.11 1.97 15.49 12.52 12.33 -8.99%
DPS 7.88 7.88 7.88 0.00 7.94 7.92 7.88 0.00%
NAPS 2.4232 2.3935 2.3627 2.411 2.4104 2.3765 2.3545 1.93%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.93 1.99 2.15 2.14 2.28 2.32 2.31 -
P/RPS 0.96 1.34 2.20 4.20 1.08 1.47 2.18 -42.03%
P/EPS 17.76 24.15 41.40 106.99 14.60 18.35 18.45 -2.50%
EY 5.63 4.14 2.42 0.93 6.85 5.45 5.42 2.55%
DY 4.15 4.02 3.72 0.00 3.51 3.45 3.46 12.85%
P/NAPS 0.78 0.82 0.90 0.87 0.94 0.97 0.97 -13.49%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 23/11/21 20/08/21 25/05/21 25/02/21 30/11/20 25/08/20 -
Price 1.93 1.99 1.97 2.20 2.16 2.42 2.54 -
P/RPS 0.96 1.34 2.01 4.31 1.02 1.54 2.39 -45.46%
P/EPS 17.76 24.15 37.93 109.99 13.83 19.14 20.29 -8.47%
EY 5.63 4.14 2.64 0.91 7.23 5.22 4.93 9.22%
DY 4.15 4.02 4.06 0.00 3.70 3.31 3.15 20.11%
P/NAPS 0.78 0.82 0.82 0.90 0.89 1.01 1.06 -18.44%

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