[YSPSAH] YoY Quarter Result on 30-Jun-2022 [#2]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 70.03%
YoY- 148.34%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 79,628 77,105 65,362 67,728 69,597 67,850 59,907 4.85%
PBT 16,190 14,689 5,976 13,729 8,238 13,651 4,563 23.48%
Tax -3,659 -3,448 -1,452 -1,872 -2,015 -3,232 -1,527 15.67%
NP 12,531 11,241 4,524 11,857 6,223 10,419 3,036 26.63%
-
NP to SH 12,378 11,076 4,460 11,754 6,357 10,354 3,165 25.50%
-
Tax Rate 22.60% 23.47% 24.30% 13.64% 24.46% 23.68% 33.46% -
Total Cost 67,097 65,864 60,838 55,871 63,374 57,431 56,871 2.79%
-
Net Worth 378,764 352,320 335,131 333,981 314,056 298,236 275,923 5.41%
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 11,496 3.50%
Div Payout % 114.18% 101.79% 250.47% 95.11% 185.81% 92.92% 363.25% -
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 378,764 352,320 335,131 333,981 314,056 298,236 275,923 5.41%
NOSH 141,640 141,012 140,834 140,172 139,581 137,977 135,256 0.77%
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 15.74% 14.58% 6.92% 17.51% 8.94% 15.36% 5.07% -
ROE 3.27% 3.14% 1.33% 3.52% 2.02% 3.47% 1.15% -
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 56.34 54.71 46.81 48.47 50.08 49.37 44.29 4.09%
EPS 8.76 7.86 3.19 8.41 4.57 7.53 2.34 24.59%
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 - 141,012
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 56.14 54.36 46.08 47.75 49.07 47.83 42.23 4.85%
EPS 8.73 7.81 3.14 8.29 4.48 7.30 2.23 25.52%
DPS 9.96 7.95 7.88 7.88 8.33 6.78 8.11 3.48%
NAPS 2.6703 2.4838 2.3627 2.3545 2.2141 2.1025 1.9452 5.41%
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 4.17 3.51 4.59 4.77 4.91 5.17 6.59 -7.34%
P/EPS 26.83 24.43 67.31 27.46 53.78 33.85 124.79 -22.59%
EY 3.73 4.09 1.49 3.64 1.86 2.95 0.80 29.23%
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 4.33 3.78 4.21 5.24 4.59 5.67 6.48 -6.49%
P/EPS 27.86 26.34 61.68 30.20 50.28 37.17 122.65 -21.87%
EY 3.59 3.80 1.62 3.31 1.99 2.69 0.82 27.88%
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