[YSPSAH] QoQ 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- -33.85%
YoY- -51.37%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 73,885 71,412 65,362 71,201 76,042 72,754 67,728 5.95%
PBT 6,139 6,015 5,976 4,363 5,526 1,967 13,729 -41.43%
Tax -2,611 -1,737 -1,452 -1,592 -1,354 -1,365 -1,872 24.75%
NP 3,528 4,278 4,524 2,771 4,172 602 11,857 -55.33%
-
NP to SH 3,670 4,260 4,460 2,792 4,221 260 11,754 -53.87%
-
Tax Rate 42.53% 28.88% 24.30% 36.49% 24.50% 69.40% 13.64% -
Total Cost 70,357 67,134 60,838 68,430 71,870 72,152 55,871 16.56%
-
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 - - 11,171 - - - 11,179 -
Div Payout % - - 250.47% - - - 95.11% -
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 4.77% 5.99% 6.92% 3.89% 5.49% 0.83% 17.51% -
ROE 1.07% 1.25% 1.33% 0.82% 1.23% 0.08% 3.52% -
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 52.88 51.11 46.81 51.01 54.05 51.80 48.47 5.96%
EPS 2.63 3.05 3.19 2.00 3.00 0.19 8.41 -53.83%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
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 52.09 50.35 46.08 50.20 53.61 51.29 47.75 5.95%
EPS 2.59 3.00 3.14 1.97 2.98 0.18 8.29 -53.85%
DPS 0.00 0.00 7.88 0.00 0.00 0.00 7.88 -
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 3.65 3.89 4.59 4.20 4.22 4.48 4.77 -16.29%
P/EPS 73.48 65.27 67.31 106.99 76.00 1,253.32 27.46 92.39%
EY 1.36 1.53 1.49 0.93 1.32 0.08 3.64 -48.03%
DY 0.00 0.00 3.72 0.00 0.00 0.00 3.46 -
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 3.65 3.89 4.21 4.31 4.00 4.67 5.24 -21.36%
P/EPS 73.48 65.27 61.68 109.99 72.00 1,307.34 30.20 80.60%
EY 1.36 1.53 1.62 0.91 1.39 0.08 3.31 -44.64%
DY 0.00 0.00 4.06 0.00 0.00 0.00 3.15 -
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