[YSPSAH] QoQ TTM 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- -6.24%
YoY- 55.12%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 295,619 294,544 293,651 291,904 288,759 280,735 273,553 5.29%
PBT 31,832 34,460 33,800 39,213 42,304 40,985 37,192 -9.82%
Tax -9,354 -8,918 -9,650 -10,867 -12,171 -12,456 -11,786 -14.24%
NP 22,478 25,542 24,150 28,346 30,133 28,529 25,406 -7.81%
-
NP to SH 23,012 26,068 24,458 28,455 30,350 28,628 25,533 -6.67%
-
Tax Rate 29.39% 25.88% 28.55% 27.71% 28.77% 30.39% 31.69% -
Total Cost 273,141 269,002 269,501 263,558 258,626 252,206 248,147 6.58%
-
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 11,811 11,811 11,811 9,620 9,620 9,620 9,620 14.61%
Div Payout % 51.33% 45.31% 48.29% 33.81% 31.70% 33.61% 37.68% -
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% 8.67% 8.22% 9.71% 10.44% 10.16% 9.29% -
ROE 7.02% 7.98% 7.79% 8.94% 9.63% 9.34% 8.56% -
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 211.78 211.02 211.32 211.02 208.83 203.38 199.04 4.21%
EPS 16.49 18.68 17.60 20.57 21.95 20.74 18.58 -7.62%
DPS 8.50 8.50 8.50 7.00 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 208.41 207.65 207.02 205.79 203.57 197.92 192.85 5.29%
EPS 16.22 18.38 17.24 20.06 21.40 20.18 18.00 -6.68%
DPS 8.33 8.33 8.33 6.78 6.78 6.78 6.78 14.66%
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 1.10 1.16 1.35 1.32 1.60 1.28 -9.58%
P/EPS 14.13 12.42 13.98 13.85 12.53 15.67 13.73 1.92%
EY 7.08 8.05 7.15 7.22 7.98 6.38 7.29 -1.92%
DY 3.65 3.66 3.46 2.46 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 1.10 1.09 1.18 1.38 1.48 1.41 -18.31%
P/EPS 13.41 12.48 13.07 12.10 13.12 14.51 15.07 -7.46%
EY 7.46 8.02 7.65 8.26 7.62 6.89 6.64 8.04%
DY 3.85 3.65 3.70 2.81 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