[YSPSAH] YoY Cumulative 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- 204.74%
YoY- 56.33%
Quarter Report
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 175,216 158,641 136,563 148,265 144,335 139,443 127,446 5.44%
PBT 31,343 24,445 10,339 22,770 15,237 23,741 16,237 11.57%
Tax -7,676 -6,582 -3,044 -5,385 -4,198 -6,719 -4,557 9.07%
NP 23,667 17,863 7,295 17,385 11,039 17,022 11,680 12.48%
-
NP to SH 23,193 17,590 7,252 17,495 11,191 17,083 11,932 11.70%
-
Tax Rate 24.49% 26.93% 29.44% 23.65% 27.55% 28.30% 28.07% -
Total Cost 151,549 140,778 129,268 130,880 133,296 122,421 115,766 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 14,133 11,274 11,171 11,179 11,811 9,620 11,460 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 6.12% 4.99% 2.16% 5.24% 3.56% 5.73% 4.34% -
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 123.98 112.57 97.80 106.10 103.87 101.46 94.53 4.62%
EPS 16.42 12.48 5.19 12.53 8.07 12.46 8.85 10.84%
DPS 10.00 8.00 8.00 8.00 8.50 7.00 8.50 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 123.53 111.84 96.28 104.53 101.76 98.31 89.85 5.44%
EPS 16.35 12.40 5.11 12.33 7.89 12.04 8.41 11.71%
DPS 9.96 7.95 7.88 7.88 8.33 6.78 8.08 3.54%
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 1.90 1.71 2.20 2.18 2.37 2.51 3.09 -7.78%
P/EPS 14.32 15.38 41.40 18.45 30.55 20.52 32.99 -12.97%
EY 6.98 6.50 2.42 5.42 3.27 4.87 3.03 14.91%
DY 4.26 4.17 3.72 3.46 3.46 2.75 2.91 6.55%
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 1.97 1.84 2.01 2.39 2.21 2.76 3.04 -6.97%
P/EPS 14.87 16.58 37.93 20.29 28.56 22.53 32.43 -12.18%
EY 6.73 6.03 2.64 4.93 3.50 4.44 3.08 13.90%
DY 4.10 3.86 4.06 3.15 3.70 2.50 2.96 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