[YSPSAH] YoY Cumulative Quarter Result on 30-Jun-2023 [#2]

Stock

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

Announcement Date

22-Aug-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

30-Jun-2023 [#2]

Profit Trend

QoQ- 114.45%

YoY- 31.85%

Quarter Report

YSPSAH 2nd Qtr 23.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
Cumulative Result
Revenue	175,216	158,641	136,563	148,265	144,335	139,443	127,446	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	31,343	24,445	10,339	22,770	15,237	23,741	16,237	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	-7,676	-6,582	-3,044	-5,385	-4,198	-6,719	-4,557	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	23,667	17,863	7,295	17,385	11,039	17,022	11,680	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	23,193	17,590	7,252	17,495	11,191	17,083	11,932	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	151,549	140,778	129,268	130,880	133,296	122,421	115,766	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	14,133	11,274	11,171	11,179	11,811	9,620	11,460	3.55%
YoY %	25.36%	0.92%	-0.07%	-5.35%	22.78%	-16.06%	-	-
Horiz. %	123.32%	98.38%	97.48%	97.55%	103.06%	83.94%	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	6.12%	4.99%	2.16%	5.24%	3.56%	5.73%	4.34%	-
YoY %	22.65%	131.02%	-58.78%	47.19%	-37.87%	32.03%	-	-
Horiz. %	141.01%	114.98%	49.77%	120.74%	82.03%	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	123.98	112.57	97.80	106.10	103.87	101.46	94.53	4.62%
YoY %	10.14%	15.10%	-7.82%	2.15%	2.38%	7.33%	-	-
Horiz. %	131.15%	119.08%	103.46%	112.24%	109.88%	107.33%	100.00%	-
EPS	16.42	12.48	5.19	12.53	8.07	12.46	8.85	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	10.00	8.00	8.00	8.00	8.50	7.00	8.50	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 - 141,640
RPS	123.53	111.84	96.28	104.53	101.76	98.31	89.85	5.44%
YoY %	10.45%	16.16%	-7.89%	2.72%	3.51%	9.42%	-	-
Horiz. %	137.48%	124.47%	107.16%	116.34%	113.26%	109.42%	100.00%	-
EPS	16.35	12.40	5.11	12.33	7.89	12.04	8.41	11.71%
YoY %	31.85%	142.66%	-58.56%	56.27%	-34.47%	43.16%	-	-
Horiz. %	194.41%	147.44%	60.76%	146.61%	93.82%	143.16%	100.00%	-
DPS	9.96	7.95	7.88	7.88	8.33	6.78	8.08	3.54%
YoY %	25.28%	0.89%	0.00%	-5.40%	22.86%	-16.09%	-	-
Horiz. %	123.27%	98.39%	97.52%	97.52%	103.09%	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	1.90	1.71	2.20	2.18	2.37	2.51	3.09	-7.78%
YoY %	11.11%	-22.27%	0.92%	-8.02%	-5.58%	-18.77%	-	-
Horiz. %	61.49%	55.34%	71.20%	70.55%	76.70%	81.23%	100.00%	-
P/EPS	14.32	15.38	41.40	18.45	30.55	20.52	32.99	-12.97%
YoY %	-6.89%	-62.85%	124.39%	-39.61%	48.88%	-37.80%	-	-
Horiz. %	43.41%	46.62%	125.49%	55.93%	92.60%	62.20%	100.00%	-
EY	6.98	6.50	2.42	5.42	3.27	4.87	3.03	14.91%
YoY %	7.38%	168.60%	-55.35%	65.75%	-32.85%	60.73%	-	-
Horiz. %	230.36%	214.52%	79.87%	178.88%	107.92%	160.73%	100.00%	-
DY	4.26	4.17	3.72	3.46	3.46	2.75	2.91	6.55%
YoY %	2.16%	12.10%	7.51%	0.00%	25.82%	-5.50%	-	-
Horiz. %	146.39%	143.30%	127.84%	118.90%	118.90%	94.50%	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	1.97	1.84	2.01	2.39	2.21	2.76	3.04	-6.97%
YoY %	7.07%	-8.46%	-15.90%	8.14%	-19.93%	-9.21%	-	-
Horiz. %	64.80%	60.53%	66.12%	78.62%	72.70%	90.79%	100.00%	-
P/EPS	14.87	16.58	37.93	20.29	28.56	22.53	32.43	-12.18%
YoY %	-10.31%	-56.29%	86.94%	-28.96%	26.76%	-30.53%	-	-
Horiz. %	45.85%	51.13%	116.96%	62.57%	88.07%	69.47%	100.00%	-
EY	6.73	6.03	2.64	4.93	3.50	4.44	3.08	13.90%
YoY %	11.61%	128.41%	-46.45%	40.86%	-21.17%	44.16%	-	-
Horiz. %	218.51%	195.78%	85.71%	160.06%	113.64%	144.16%	100.00%	-
DY	4.10	3.86	4.06	3.15	3.70	2.50	2.96	5.57%
YoY %	6.22%	-4.93%	28.89%	-14.86%	48.00%	-15.54%	-	-
Horiz. %	138.51%	130.41%	137.16%	106.42%	125.00%	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 09:00:00

TURTLE SYSTEM 20

Hourly

BUY

2024-05-23 09:00:00

TURTLE SYSTEM 55

Hourly

BUY

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

625

HLIND

HONG LEONG INDUSTRIES BHD

598

PTRANS

PERAK TRANSIT BERHAD

586

MAYBANK

MALAYAN BANKING BHD

301

YTLPOWR

YTL POWER INTERNATIONAL BHD

294

PBBANK

PUBLIC BANK BHD

274

MYEG

MY E.G. SERVICES BHD

231

YTL

YTL CORPORATION BHD

230

GENTING

GENTING BHD

229

Daily Stocks

INGENIEU

0.065

-0.005

314,814,100

SNS

0.56

+0.06

79,016,400

HSI-CXG

0.15

-0.045

41,389,900

REVENUE

0.23

+0.01

37,613,800

HSI-CT2

0.045

-0.035

35,656,600

MUIIND

0.06

0.00

33,157,600

GOCEAN

0.205

+0.005

31,469,100

AGES

0.10

+0.02

27,835,700

AHB

0.17

-0.01

25,194,800

JCY

0.405

+0.015

24,608,300

More active Stocks

AJI

16.78

+0.56

89,200

MPI

39.40

+0.44

85,800

PIE

6.14

+0.34

1,074,600

YSPSAH

2.93

+0.33

841,500

TENAGA

13.10

+0.32

3,245,100

BKAWAN

20.20

+0.24

2,200

BURSA

8.50

+0.20

1,665,400

HLIND

11.80

+0.20

34,500

KLUANG

6.20

+0.20

15,000

ALLIANZ

23.20

+0.18

1,500

More gainer Stocks

NESTLE

128.00

-1.50

3,400

DLADY

32.96

-0.26

900

HSI-CVH

1.02

-0.21

5,000

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-CVF

0.635

-0.135

187,000

HSI-CVT

0.855

-0.13

16,400

HSI-CT1

0.115

-0.125

11,932,700

HSI-CT9

0.41

-0.125

1,636,100

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