[YSPSAH] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -13.85%
YoY- -13.05%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 93,053 77,105 81,536 73,885 71,412 65,362 71,201 19.51%
PBT 15,814 14,689 9,756 6,139 6,015 5,976 4,363 135.77%
Tax -4,393 -3,448 -3,134 -2,611 -1,737 -1,452 -1,592 96.61%
NP 11,421 11,241 6,622 3,528 4,278 4,524 2,771 156.84%
-
NP to SH 11,076 11,076 6,514 3,670 4,260 4,460 2,792 150.38%
-
Tax Rate 27.78% 23.47% 32.12% 42.53% 28.88% 24.30% 36.49% -
Total Cost 81,632 65,864 74,914 70,357 67,134 60,838 68,430 12.46%
-
Net Worth 362,403 352,320 352,249 343,721 339,507 335,131 341,993 3.93%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - 11,274 - - - 11,171 - -
Div Payout % - 101.79% - - - 250.47% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 362,403 352,320 352,249 343,721 339,507 335,131 341,993 3.93%
NOSH 141,012 141,012 140,899 140,899 140,899 140,834 140,767 0.11%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 12.27% 14.58% 8.12% 4.77% 5.99% 6.92% 3.89% -
ROE 3.06% 3.14% 1.85% 1.07% 1.25% 1.33% 0.82% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 65.99 54.71 57.87 52.88 51.11 46.81 51.01 18.70%
EPS 7.85 7.86 4.62 2.63 3.05 3.19 2.00 148.61%
DPS 0.00 8.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 2.57 2.50 2.50 2.46 2.43 2.40 2.45 3.23%
Adjusted Per Share Value based on latest NOSH - 140,899
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 65.60 54.36 57.48 52.09 50.35 46.08 50.20 19.50%
EPS 7.81 7.81 4.59 2.59 3.00 3.14 1.97 150.27%
DPS 0.00 7.95 0.00 0.00 0.00 7.88 0.00 -
NAPS 2.5549 2.4838 2.4833 2.4232 2.3935 2.3627 2.411 3.93%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.01 1.92 1.93 1.93 1.99 2.15 2.14 -
P/RPS 3.05 3.51 3.34 3.65 3.89 4.59 4.20 -19.19%
P/EPS 25.59 24.43 41.75 73.48 65.27 67.31 106.99 -61.43%
EY 3.91 4.09 2.40 1.36 1.53 1.49 0.93 160.26%
DY 0.00 4.17 0.00 0.00 0.00 3.72 0.00 -
P/NAPS 0.78 0.77 0.77 0.78 0.82 0.90 0.87 -7.01%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 23/08/22 20/05/22 25/02/22 23/11/21 20/08/21 25/05/21 -
Price 2.34 2.07 1.98 1.93 1.99 1.97 2.20 -
P/RPS 3.55 3.78 3.42 3.65 3.89 4.21 4.31 -12.12%
P/EPS 29.79 26.34 42.83 73.48 65.27 61.68 109.99 -58.10%
EY 3.36 3.80 2.33 1.36 1.53 1.62 0.91 138.70%
DY 0.00 3.86 0.00 0.00 0.00 4.06 0.00 -
P/NAPS 0.91 0.83 0.79 0.78 0.82 0.82 0.90 0.73%

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