[YSPSAH] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 26.71%
YoY- 105.53%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 350,823 348,300 334,248 325,579 303,938 292,195 281,860 15.75%
PBT 54,591 53,090 47,693 46,398 36,599 27,886 22,493 80.89%
Tax -14,014 -13,803 -12,920 -13,586 -10,930 -8,934 -7,392 53.35%
NP 40,577 39,287 34,773 32,812 25,669 18,952 15,101 93.62%
-
NP to SH 40,069 38,767 34,466 32,336 25,520 18,904 15,182 91.31%
-
Tax Rate 25.67% 26.00% 27.09% 29.28% 29.86% 32.04% 32.86% -
Total Cost 310,246 309,013 299,475 292,767 278,269 273,243 266,759 10.62%
-
Net Worth 378,764 382,334 372,290 362,403 352,320 352,249 343,721 6.70%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 14,133 11,274 11,274 11,274 11,274 11,171 11,171 17.02%
Div Payout % 35.27% 29.08% 32.71% 34.87% 44.18% 59.09% 73.58% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 378,764 382,334 372,290 362,403 352,320 352,249 343,721 6.70%
NOSH 141,640 141,192 141,034 141,012 141,012 140,899 140,899 0.35%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 11.57% 11.28% 10.40% 10.08% 8.45% 6.49% 5.36% -
ROE 10.58% 10.14% 9.26% 8.92% 7.24% 5.37% 4.42% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 248.23 246.88 237.02 230.89 215.67 207.38 201.73 14.87%
EPS 28.35 27.48 24.44 22.93 18.11 13.42 10.87 89.80%
DPS 10.00 8.00 8.00 8.00 8.00 8.00 8.00 16.08%
NAPS 2.68 2.71 2.64 2.57 2.50 2.50 2.46 5.89%
Adjusted Per Share Value based on latest NOSH - 141,012
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 247.33 245.55 235.64 229.53 214.27 206.00 198.71 15.75%
EPS 28.25 27.33 24.30 22.80 17.99 13.33 10.70 91.36%
DPS 9.96 7.95 7.95 7.95 7.95 7.88 7.88 16.95%
NAPS 2.6703 2.6954 2.6246 2.5549 2.4838 2.4833 2.4232 6.70%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 2.35 2.33 2.55 2.01 1.92 1.93 1.93 -
P/RPS 0.95 0.94 1.08 0.87 0.89 0.93 0.96 -0.69%
P/EPS 8.29 8.48 10.43 8.77 10.60 14.39 17.76 -39.91%
EY 12.06 11.79 9.58 11.41 9.43 6.95 5.63 66.40%
DY 4.26 3.43 3.14 3.98 4.17 4.15 4.15 1.76%
P/NAPS 0.88 0.86 0.97 0.78 0.77 0.77 0.78 8.39%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 22/08/23 23/05/23 27/02/23 22/11/22 23/08/22 20/05/22 25/02/22 -
Price 2.44 2.51 2.92 2.34 2.07 1.98 1.93 -
P/RPS 0.98 1.02 1.23 1.01 0.96 0.95 0.96 1.38%
P/EPS 8.61 9.13 11.95 10.20 11.43 14.76 17.76 -38.36%
EY 11.62 10.95 8.37 9.80 8.75 6.78 5.63 62.32%
DY 4.10 3.19 2.74 3.42 3.86 4.04 4.15 -0.80%
P/NAPS 0.91 0.93 1.11 0.91 0.83 0.79 0.78 10.85%

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