[YSPSAH] YoY Quarter Result on 30-Jun-2018 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
13-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 53.87%
YoY- 227.14%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 65,362 67,728 69,597 67,850 59,907 51,848 50,632 4.34%
PBT 5,976 13,729 8,238 13,651 4,563 8,657 5,393 1.72%
Tax -1,452 -1,872 -2,015 -3,232 -1,527 -1,637 -1,919 -4.53%
NP 4,524 11,857 6,223 10,419 3,036 7,020 3,474 4.49%
-
NP to SH 4,460 11,754 6,357 10,354 3,165 6,818 3,422 4.51%
-
Tax Rate 24.30% 13.64% 24.46% 23.68% 33.46% 18.91% 35.58% -
Total Cost 60,838 55,871 63,374 57,431 56,871 44,828 47,158 4.33%
-
Net Worth 335,131 333,981 314,056 298,236 275,923 260,054 239,673 5.74%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 11,171 11,179 11,811 9,620 11,496 10,779 8,654 4.34%
Div Payout % 250.47% 95.11% 185.81% 92.92% 363.25% 158.10% 252.92% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 335,131 333,981 314,056 298,236 275,923 260,054 239,673 5.74%
NOSH 140,834 140,172 139,581 137,977 135,256 134,743 133,151 0.93%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 6.92% 17.51% 8.94% 15.36% 5.07% 13.54% 6.86% -
ROE 1.33% 3.52% 2.02% 3.47% 1.15% 2.62% 1.43% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 46.81 48.47 50.08 49.37 44.29 38.48 38.03 3.51%
EPS 3.19 8.41 4.57 7.53 2.34 5.06 2.57 3.66%
DPS 8.00 8.00 8.50 7.00 8.50 8.00 6.50 3.51%
NAPS 2.40 2.39 2.26 2.17 2.04 1.93 1.80 4.90%
Adjusted Per Share Value based on latest NOSH - 137,977
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 46.08 47.75 49.07 47.83 42.23 36.55 35.70 4.34%
EPS 3.14 8.29 4.48 7.30 2.23 4.81 2.41 4.50%
DPS 7.88 7.88 8.33 6.78 8.11 7.60 6.10 4.35%
NAPS 2.3627 2.3545 2.2141 2.1025 1.9452 1.8334 1.6897 5.74%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.15 2.31 2.46 2.55 2.92 2.21 2.62 -
P/RPS 4.59 4.77 4.91 5.17 6.59 5.74 6.89 -6.54%
P/EPS 67.31 27.46 53.78 33.85 124.79 43.68 101.95 -6.67%
EY 1.49 3.64 1.86 2.95 0.80 2.29 0.98 7.22%
DY 3.72 3.46 3.46 2.75 2.91 3.62 2.48 6.98%
P/NAPS 0.90 0.97 1.09 1.18 1.43 1.15 1.46 -7.73%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 20/08/21 25/08/20 29/08/19 13/08/18 29/08/17 15/08/16 18/08/15 -
Price 1.97 2.54 2.30 2.80 2.87 2.14 2.33 -
P/RPS 4.21 5.24 4.59 5.67 6.48 5.56 6.13 -6.06%
P/EPS 61.68 30.20 50.28 37.17 122.65 42.29 90.66 -6.21%
EY 1.62 3.31 1.99 2.69 0.82 2.36 1.10 6.65%
DY 4.06 3.15 3.70 2.50 2.96 3.74 2.79 6.44%
P/NAPS 0.82 1.06 1.02 1.29 1.41 1.11 1.29 -7.26%

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