[YSPSAH] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 52.37%
YoY- 56.33%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 350,432 317,282 273,126 296,530 288,670 278,886 254,892 5.44%
PBT 62,686 48,890 20,678 45,540 30,474 47,482 32,474 11.57%
Tax -15,352 -13,164 -6,088 -10,770 -8,396 -13,438 -9,114 9.07%
NP 47,334 35,726 14,590 34,770 22,078 34,044 23,360 12.48%
-
NP to SH 46,386 35,180 14,504 34,990 22,382 34,166 23,864 11.70%
-
Tax Rate 24.49% 26.93% 29.44% 23.65% 27.55% 28.30% 28.07% -
Total Cost 303,098 281,556 258,536 261,760 266,592 244,842 231,532 4.58%
-
Net Worth 378,764 352,320 335,131 333,981 314,056 298,236 275,042 5.47%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 28,266 22,548 22,342 22,358 23,623 19,241 22,920 3.55%
Div Payout % 60.94% 64.09% 154.04% 63.90% 105.55% 56.32% 96.05% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 378,764 352,320 335,131 333,981 314,056 298,236 275,042 5.47%
NOSH 141,640 141,012 140,834 140,172 139,581 137,977 134,824 0.82%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 13.51% 11.26% 5.34% 11.73% 7.65% 12.21% 9.16% -
ROE 12.25% 9.99% 4.33% 10.48% 7.13% 11.46% 8.68% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 247.95 225.14 195.60 212.20 207.73 202.92 189.05 4.62%
EPS 32.84 24.96 10.38 25.06 16.14 24.92 17.70 10.84%
DPS 20.00 16.00 16.00 16.00 17.00 14.00 17.00 2.74%
NAPS 2.68 2.50 2.40 2.39 2.26 2.17 2.04 4.65%
Adjusted Per Share Value based on latest NOSH - 140,172
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 247.05 223.68 192.55 209.05 203.51 196.61 179.70 5.44%
EPS 32.70 24.80 10.23 24.67 15.78 24.09 16.82 11.71%
DPS 19.93 15.90 15.75 15.76 16.65 13.56 16.16 3.55%
NAPS 2.6703 2.4838 2.3627 2.3545 2.2141 2.1025 1.939 5.47%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 2.35 1.92 2.15 2.31 2.46 2.55 2.92 -
P/RPS 0.95 0.85 1.10 1.09 1.18 1.26 1.54 -7.73%
P/EPS 7.16 7.69 20.70 9.23 15.27 10.26 16.50 -12.98%
EY 13.97 13.00 4.83 10.84 6.55 9.75 6.06 14.92%
DY 8.51 8.33 7.44 6.93 6.91 5.49 5.82 6.53%
P/NAPS 0.88 0.77 0.90 0.97 1.09 1.18 1.43 -7.76%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 22/08/23 23/08/22 20/08/21 25/08/20 29/08/19 13/08/18 29/08/17 -
Price 2.44 2.07 1.97 2.54 2.30 2.80 2.87 -
P/RPS 0.98 0.92 1.01 1.20 1.11 1.38 1.52 -7.05%
P/EPS 7.43 8.29 18.97 10.14 14.28 11.26 16.21 -12.18%
EY 13.45 12.06 5.27 9.86 7.00 8.88 6.17 13.86%
DY 8.20 7.73 8.12 6.30 7.39 5.00 5.92 5.57%
P/NAPS 0.91 0.83 0.82 1.06 1.02 1.29 1.41 -7.03%

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