[YSPSAH] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
21-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 37.6%
YoY- 54.03%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 207,975 221,019 218,503 212,718 193,539 177,346 169,260 3.48%
PBT 16,354 24,737 25,074 32,918 21,621 22,326 32,132 -10.63%
Tax -4,781 -6,750 -6,221 -9,474 -6,642 -6,304 -9,353 -10.57%
NP 11,573 17,987 18,853 23,444 14,979 16,022 22,779 -10.66%
-
NP to SH 11,512 17,755 19,225 23,507 15,261 15,644 22,606 -10.62%
-
Tax Rate 29.23% 27.29% 24.81% 28.78% 30.72% 28.24% 29.11% -
Total Cost 196,402 203,032 199,650 189,274 178,560 161,324 146,481 5.00%
-
Net Worth 339,507 337,099 326,624 306,437 280,553 265,221 251,177 5.14%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 11,177 11,236 11,864 9,662 11,520 10,770 8,684 4.29%
Div Payout % 97.09% 63.29% 61.71% 41.10% 75.49% 68.85% 38.42% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 339,507 337,099 326,624 306,437 280,553 265,221 251,177 5.14%
NOSH 140,899 140,691 139,581 138,220 135,532 134,629 133,605 0.88%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 5.56% 8.14% 8.63% 11.02% 7.74% 9.03% 13.46% -
ROE 3.39% 5.27% 5.89% 7.67% 5.44% 5.90% 9.00% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 148.86 157.36 156.54 154.10 142.80 131.73 126.69 2.72%
EPS 8.24 12.69 13.83 17.10 11.26 11.62 16.92 -11.29%
DPS 8.00 8.00 8.50 7.00 8.50 8.00 6.50 3.51%
NAPS 2.43 2.40 2.34 2.22 2.07 1.97 1.88 4.36%
Adjusted Per Share Value based on latest NOSH - 138,220
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 146.62 155.82 154.04 149.97 136.44 125.03 119.33 3.48%
EPS 8.12 12.52 13.55 16.57 10.76 11.03 15.94 -10.62%
DPS 7.88 7.92 8.36 6.81 8.12 7.59 6.12 4.29%
NAPS 2.3935 2.3765 2.3027 2.1604 1.9779 1.8698 1.7708 5.14%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.99 2.32 2.32 3.25 2.99 2.24 2.32 -
P/RPS 1.34 1.47 1.48 2.11 2.09 1.70 1.83 -5.05%
P/EPS 24.15 18.35 16.84 19.08 26.55 19.28 13.71 9.88%
EY 4.14 5.45 5.94 5.24 3.77 5.19 7.29 -8.99%
DY 4.02 3.45 3.66 2.15 2.84 3.57 2.80 6.20%
P/NAPS 0.82 0.97 0.99 1.46 1.44 1.14 1.23 -6.52%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 23/11/21 30/11/20 19/11/19 21/11/18 16/11/17 15/11/16 24/11/15 -
Price 1.99 2.42 2.33 3.01 2.86 2.10 2.48 -
P/RPS 1.34 1.54 1.49 1.95 2.00 1.59 1.96 -6.13%
P/EPS 24.15 19.14 16.92 17.67 25.40 18.07 14.66 8.66%
EY 4.14 5.22 5.91 5.66 3.94 5.53 6.82 -7.97%
DY 4.02 3.31 3.65 2.33 2.97 3.81 2.62 7.38%
P/NAPS 0.82 1.01 1.00 1.36 1.38 1.07 1.32 -7.62%

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