[YSPSAH] YoY Annualized Quarter Result on 30-Jun-2022 [#2]

Stock

[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING

Announcement Date

23-Aug-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Jun-2022 [#2]

Profit Trend

QoQ- 35.02%

YoY- 142.55%

Quarter Report

YSPSAH 2nd Qtr 22.pdf

Latest QR

Upcoming QR

YSPSAH's Result

YSPSAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Annualized Quarter Result
Revenue	350,432	317,282	273,126	296,530	288,670	278,886	254,892	5.44%
YoY %	10.45%	16.17%	-7.89%	2.72%	3.51%	9.41%	-	-
Horiz. %	137.48%	124.48%	107.15%	116.34%	113.25%	109.41%	100.00%	-
PBT	62,686	48,890	20,678	45,540	30,474	47,482	32,474	11.57%
YoY %	28.22%	136.43%	-54.59%	49.44%	-35.82%	46.22%	-	-
Horiz. %	193.03%	150.55%	63.68%	140.24%	93.84%	146.22%	100.00%	-
Tax	-15,352	-13,164	-6,088	-10,770	-8,396	-13,438	-9,114	9.07%
YoY %	-16.62%	-116.23%	43.47%	-28.28%	37.52%	-47.44%	-	-
Horiz. %	168.44%	144.44%	66.80%	118.17%	92.12%	147.44%	100.00%	-
NP	47,334	35,726	14,590	34,770	22,078	34,044	23,360	12.48%
YoY %	32.49%	144.87%	-58.04%	57.49%	-35.15%	45.74%	-	-
Horiz. %	202.63%	152.94%	62.46%	148.84%	94.51%	145.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,386	35,180	14,504	34,990	22,382	34,166	23,864	11.70%
YoY %	31.85%	142.55%	-58.55%	56.33%	-34.49%	43.17%	-	-
Horiz. %	194.38%	147.42%	60.78%	146.62%	93.79%	143.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.49%	26.93%	29.44%	23.65%	27.55%	28.30%	28.07%	-
YoY %	-9.06%	-8.53%	24.48%	-14.16%	-2.65%	0.82%	-	-
Horiz. %	87.25%	95.94%	104.88%	84.25%	98.15%	100.82%	100.00%	-
Total Cost	303,098	281,556	258,536	261,760	266,592	244,842	231,532	4.58%
YoY %	7.65%	8.90%	-1.23%	-1.81%	8.88%	5.75%	-	-
Horiz. %	130.91%	121.61%	111.66%	113.06%	115.14%	105.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	378,764	352,320	335,131	333,981	314,056	298,236	275,042	5.47%
YoY %	7.51%	5.13%	0.34%	6.34%	5.30%	8.43%	-	-
Horiz. %	137.71%	128.10%	121.85%	121.43%	114.18%	108.43%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	28,266	22,548	22,342	22,358	23,623	19,241	22,920	3.55%
YoY %	25.36%	0.92%	-0.07%	-5.35%	22.77%	-16.05%	-	-
Horiz. %	123.32%	98.38%	97.48%	97.55%	103.07%	83.95%	100.00%	-
Div Payout %	60.94%	64.09%	154.04%	63.90%	105.55%	56.32%	96.05%	-
YoY %	-4.91%	-58.39%	141.06%	-39.46%	87.41%	-41.36%	-	-
Horiz. %	63.45%	66.73%	160.37%	66.53%	109.89%	58.64%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	378,764	352,320	335,131	333,981	314,056	298,236	275,042	5.47%
YoY %	7.51%	5.13%	0.34%	6.34%	5.30%	8.43%	-	-
Horiz. %	137.71%	128.10%	121.85%	121.43%	114.18%	108.43%	100.00%	-
NOSH	141,640	141,012	140,834	140,172	139,581	137,977	134,824	0.82%
YoY %	0.45%	0.13%	0.47%	0.42%	1.16%	2.34%	-	-
Horiz. %	105.06%	104.59%	104.46%	103.97%	103.53%	102.34%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	13.51%	11.26%	5.34%	11.73%	7.65%	12.21%	9.16%	-
YoY %	19.98%	110.86%	-54.48%	53.33%	-37.35%	33.30%	-	-
Horiz. %	147.49%	122.93%	58.30%	128.06%	83.52%	133.30%	100.00%	-
ROE	12.25%	9.99%	4.33%	10.48%	7.13%	11.46%	8.68%	-
YoY %	22.62%	130.72%	-58.68%	46.98%	-37.78%	32.03%	-	-
Horiz. %	141.13%	115.09%	49.88%	120.74%	82.14%	132.03%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	247.95	225.14	195.60	212.20	207.73	202.92	189.05	4.62%
YoY %	10.13%	15.10%	-7.82%	2.15%	2.37%	7.34%	-	-
Horiz. %	131.16%	119.09%	103.46%	112.25%	109.88%	107.34%	100.00%	-
EPS	32.84	24.96	10.38	25.06	16.14	24.92	17.70	10.84%
YoY %	31.57%	140.46%	-58.58%	55.27%	-35.23%	40.79%	-	-
Horiz. %	185.54%	141.02%	58.64%	141.58%	91.19%	140.79%	100.00%	-
DPS	20.00	16.00	16.00	16.00	17.00	14.00	17.00	2.74%
YoY %	25.00%	0.00%	0.00%	-5.88%	21.43%	-17.65%	-	-
Horiz. %	117.65%	94.12%	94.12%	94.12%	100.00%	82.35%	100.00%	-
NAPS	2.68	2.50	2.40	2.39	2.26	2.17	2.04	4.65%
YoY %	7.20%	4.17%	0.42%	5.75%	4.15%	6.37%	-	-
Horiz. %	131.37%	122.55%	117.65%	117.16%	110.78%	106.37%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 141,012
RPS	247.05	223.68	192.55	209.05	203.51	196.61	179.70	5.44%
YoY %	10.45%	16.17%	-7.89%	2.72%	3.51%	9.41%	-	-
Horiz. %	137.48%	124.47%	107.15%	116.33%	113.25%	109.41%	100.00%	-
EPS	32.70	24.80	10.23	24.67	15.78	24.09	16.82	11.71%
YoY %	31.85%	142.42%	-58.53%	56.34%	-34.50%	43.22%	-	-
Horiz. %	194.41%	147.44%	60.82%	146.67%	93.82%	143.22%	100.00%	-
DPS	19.93	15.90	15.75	15.76	16.65	13.56	16.16	3.55%
YoY %	25.35%	0.95%	-0.06%	-5.35%	22.79%	-16.09%	-	-
Horiz. %	123.33%	98.39%	97.46%	97.52%	103.03%	83.91%	100.00%	-
NAPS	2.6703	2.4838	2.3627	2.3545	2.2141	2.1025	1.939	5.47%
YoY %	7.51%	5.13%	0.35%	6.34%	5.31%	8.43%	-	-
Horiz. %	137.72%	128.10%	121.85%	121.43%	114.19%	108.43%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	11.76%	-22.73%	0.92%	-7.63%	-6.35%	-18.18%	-	-
Horiz. %	61.69%	55.19%	71.43%	70.78%	76.62%	81.82%	100.00%	-
P/EPS	7.16	7.69	20.70	9.23	15.27	10.26	16.50	-12.98%
YoY %	-6.89%	-62.85%	124.27%	-39.55%	48.83%	-37.82%	-	-
Horiz. %	43.39%	46.61%	125.45%	55.94%	92.55%	62.18%	100.00%	-
EY	13.97	13.00	4.83	10.84	6.55	9.75	6.06	14.92%
YoY %	7.46%	169.15%	-55.44%	65.50%	-32.82%	60.89%	-	-
Horiz. %	230.53%	214.52%	79.70%	178.88%	108.09%	160.89%	100.00%	-
DY	8.51	8.33	7.44	6.93	6.91	5.49	5.82	6.53%
YoY %	2.16%	11.96%	7.36%	0.29%	25.87%	-5.67%	-	-
Horiz. %	146.22%	143.13%	127.84%	119.07%	118.73%	94.33%	100.00%	-
P/NAPS	0.88	0.77	0.90	0.97	1.09	1.18	1.43	-7.76%
YoY %	14.29%	-14.44%	-7.22%	-11.01%	-7.63%	-17.48%	-	-
Horiz. %	61.54%	53.85%	62.94%	67.83%	76.22%	82.52%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
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%
YoY %	6.52%	-8.91%	-15.83%	8.11%	-19.57%	-9.21%	-	-
Horiz. %	64.47%	60.53%	66.45%	78.95%	73.03%	90.79%	100.00%	-
P/EPS	7.43	8.29	18.97	10.14	14.28	11.26	16.21	-12.18%
YoY %	-10.37%	-56.30%	87.08%	-28.99%	26.82%	-30.54%	-	-
Horiz. %	45.84%	51.14%	117.03%	62.55%	88.09%	69.46%	100.00%	-
EY	13.45	12.06	5.27	9.86	7.00	8.88	6.17	13.86%
YoY %	11.53%	128.84%	-46.55%	40.86%	-21.17%	43.92%	-	-
Horiz. %	217.99%	195.46%	85.41%	159.81%	113.45%	143.92%	100.00%	-
DY	8.20	7.73	8.12	6.30	7.39	5.00	5.92	5.57%
YoY %	6.08%	-4.80%	28.89%	-14.75%	47.80%	-15.54%	-	-
Horiz. %	138.51%	130.57%	137.16%	106.42%	124.83%	84.46%	100.00%	-
P/NAPS	0.91	0.83	0.82	1.06	1.02	1.29	1.41	-7.03%
YoY %	9.64%	1.22%	-22.64%	3.92%	-20.93%	-8.51%	-	-
Horiz. %	64.54%	58.87%	58.16%	75.18%	72.34%	91.49%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 21 May 2024

MQ Trader

MQ Trading Signals

2024-05-23 11:35:00

ADX

5 Mins

BUY

2024-05-23 11:20:00

EMA 5

5 Mins

SELL

2024-05-23 11:20:00

ADX

5 Mins

SELL

2024-05-23 11:00:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-05-23 11:00:00

TURTLE SYSTEM 55

30 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

670

HLIND

HONG LEONG INDUSTRIES BHD

639

PTRANS

PERAK TRANSIT BERHAD

637

YTLPOWR

YTL POWER INTERNATIONAL BHD

364

MAYBANK

MALAYAN BANKING BHD

341

SNS

SNS NETWORK TECHNOLOGY BERHAD

314

PBBANK

PUBLIC BANK BHD

311

YTL

YTL CORPORATION BHD

307

MYEG

MY E.G. SERVICES BHD

294

Daily Stocks

INGENIEU

0.065

-0.005

491,452,700

SNS

0.595

+0.095

116,979,100

KNM

0.085

+0.01

91,615,300

HSI-CXG

0.16

-0.035

81,319,600

HSI-HUZ

0.225

+0.025

72,063,600

PERDANA

0.405

+0.045

66,825,600

HSI-CT2

0.05

-0.03

66,267,400

REVENUE

0.235

+0.015

43,331,700

MUIIND

0.065

+0.005

42,972,500

HSI-CV8

0.09

-0.03

41,213,200

More active Stocks

AJI

16.76

+0.54

126,300

KLUANG

6.38

+0.38

36,300

TENAGA

13.08

+0.30

6,695,700

YSPSAH

2.88

+0.28

1,259,500

KLK

21.88

+0.28

720,800

GREATEC

5.28

+0.27

3,387,800

PIE

6.06

+0.26

2,011,100

SBAGAN

6.74

+0.23

31,900

APEX

1.29

+0.19

528,800

BPURI-WB

0.40

+0.17

76,800

More gainer Stocks

NESTLE

128.00

-1.50

20,500

MPI

38.72

-0.24

128,900

HSI-CVU

1.97

-0.21

1,000

HSI-CVH

1.03

-0.20

5,200

HSI-CVA

0.62

-0.20

3,000

HSI-CVG

0.72

-0.185

12,500

HSI-CVY

0.70

-0.15

20,000

HSI-CV7

0.265

-0.13

3,140,600

KUAISHO-C17

0.08

-0.12

58,800

NHFATT

4.36

-0.12

49,300

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More