[YSPSAH] YoY Annual (Unaudited) Result on 31-Dec-2020 [#4]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
YoY- -4.5%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 354,995 334,248 281,860 297,061 295,619 288,759 261,556 5.22%
PBT 53,822 47,693 22,493 30,263 31,832 42,304 29,688 10.41%
Tax -15,997 -12,920 -7,392 -8,104 -9,354 -12,171 -9,624 8.83%
NP 37,825 34,773 15,101 22,159 22,478 30,133 20,064 11.14%
-
NP to SH 37,315 34,466 15,182 21,976 23,012 30,350 20,382 10.59%
-
Tax Rate 29.72% 27.09% 32.86% 26.78% 29.39% 28.77% 32.42% -
Total Cost 317,170 299,475 266,759 274,902 273,141 258,626 241,492 4.64%
-
Net Worth 395,691 372,290 343,721 341,901 328,027 315,262 289,871 5.32%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 14,182 11,281 11,177 11,256 11,864 9,679 11,622 3.37%
Div Payout % 38.01% 32.73% 73.63% 51.22% 51.56% 31.89% 57.02% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 395,691 372,290 343,721 341,901 328,027 315,262 289,871 5.32%
NOSH 141,844 141,034 140,899 140,700 139,583 138,301 136,746 0.61%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 10.66% 10.40% 5.36% 7.46% 7.60% 10.44% 7.67% -
ROE 9.43% 9.26% 4.42% 6.43% 7.02% 9.63% 7.03% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 250.30 237.02 201.73 211.13 211.78 208.83 191.29 4.58%
EPS 26.37 24.45 10.87 15.68 16.54 22.05 15.01 9.84%
DPS 10.00 8.00 8.00 8.00 8.50 7.00 8.50 2.74%
NAPS 2.79 2.64 2.46 2.43 2.35 2.28 2.12 4.68%
Adjusted Per Share Value based on latest NOSH - 140,700
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 250.27 235.64 198.71 209.43 208.41 203.57 184.40 5.21%
EPS 26.31 24.30 10.70 15.49 16.22 21.40 14.37 10.60%
DPS 10.00 7.95 7.88 7.94 8.36 6.82 8.19 3.38%
NAPS 2.7896 2.6246 2.4232 2.4104 2.3126 2.2226 2.0436 5.32%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 2.30 2.55 1.93 2.28 2.33 2.75 2.69 -
P/RPS 0.92 1.08 0.96 1.08 1.10 1.32 1.41 -6.86%
P/EPS 8.74 10.43 17.76 14.60 14.13 12.53 18.05 -11.38%
EY 11.44 9.58 5.63 6.85 7.08 7.98 5.54 12.83%
DY 4.35 3.14 4.15 3.51 3.65 2.55 3.16 5.46%
P/NAPS 0.82 0.97 0.78 0.94 0.99 1.21 1.27 -7.02%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 27/02/23 25/02/22 25/02/21 25/02/20 26/02/19 28/02/18 -
Price 2.38 2.92 1.93 2.16 2.21 2.88 2.52 -
P/RPS 0.95 1.23 0.96 1.02 1.04 1.38 1.32 -5.33%
P/EPS 9.05 11.95 17.76 13.83 13.41 13.12 16.91 -9.89%
EY 11.05 8.37 5.63 7.23 7.46 7.62 5.92 10.95%
DY 4.20 2.74 4.15 3.70 3.85 2.43 3.37 3.73%
P/NAPS 0.85 1.11 0.78 0.89 0.94 1.26 1.19 -5.45%

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