[YSPSAH] YoY Cumulative Quarter Result on 30-Jun-2024 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
20-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- 23.13%
YoY- -26.56%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 184,766 175,216 158,641 136,563 148,265 144,335 139,443 4.79%
PBT 26,015 31,343 24,445 10,339 22,770 15,237 23,741 1.53%
Tax -8,623 -7,676 -6,582 -3,044 -5,385 -4,198 -6,719 4.24%
NP 17,392 23,667 17,863 7,295 17,385 11,039 17,022 0.35%
-
NP to SH 17,032 23,193 17,590 7,252 17,495 11,191 17,083 -0.04%
-
Tax Rate 33.15% 24.49% 26.93% 29.44% 23.65% 27.55% 28.30% -
Total Cost 167,374 151,549 140,778 129,268 130,880 133,296 122,421 5.34%
-
Net Worth 398,584 378,764 352,320 335,131 333,981 314,056 298,236 4.94%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 15,602 14,133 11,274 11,171 11,179 11,811 9,620 8.38%
Div Payout % 91.61% 60.94% 64.09% 154.04% 63.90% 105.55% 56.32% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 398,584 378,764 352,320 335,131 333,981 314,056 298,236 4.94%
NOSH 141,844 141,640 141,012 140,834 140,172 139,581 137,977 0.46%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 9.41% 13.51% 11.26% 5.34% 11.73% 7.65% 12.21% -
ROE 4.27% 6.12% 4.99% 2.16% 5.24% 3.56% 5.73% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 130.26 123.98 112.57 97.80 106.10 103.87 101.46 4.24%
EPS 12.01 16.42 12.48 5.19 12.53 8.07 12.46 -0.61%
DPS 11.00 10.00 8.00 8.00 8.00 8.50 7.00 7.81%
NAPS 2.81 2.68 2.50 2.40 2.39 2.26 2.17 4.39%
Adjusted Per Share Value based on latest NOSH - 141,844
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 130.26 123.53 111.84 96.28 104.53 101.76 98.31 4.79%
EPS 12.01 16.35 12.40 5.11 12.33 7.89 12.04 -0.04%
DPS 11.00 9.96 7.95 7.88 7.88 8.33 6.78 8.39%
NAPS 2.81 2.6703 2.4838 2.3627 2.3545 2.2141 2.1025 4.94%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.82 2.35 1.92 2.15 2.31 2.46 2.55 -
P/RPS 2.16 1.90 1.71 2.20 2.18 2.37 2.51 -2.46%
P/EPS 23.49 14.32 15.38 41.40 18.45 30.55 20.52 2.27%
EY 4.26 6.98 6.50 2.42 5.42 3.27 4.87 -2.20%
DY 3.90 4.26 4.17 3.72 3.46 3.46 2.75 5.99%
P/NAPS 1.00 0.88 0.77 0.90 0.97 1.09 1.18 -2.71%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 20/08/24 22/08/23 23/08/22 20/08/21 25/08/20 29/08/19 13/08/18 -
Price 2.77 2.44 2.07 1.97 2.54 2.30 2.80 -
P/RPS 2.13 1.97 1.84 2.01 2.39 2.21 2.76 -4.22%
P/EPS 23.07 14.87 16.58 37.93 20.29 28.56 22.53 0.39%
EY 4.33 6.73 6.03 2.64 4.93 3.50 4.44 -0.41%
DY 3.97 4.10 3.86 4.06 3.15 3.70 2.50 8.00%
P/NAPS 0.99 0.91 0.83 0.82 1.06 1.02 1.29 -4.31%

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