[YSPSAH] YoY Quarter Result on 30-Sep-2024 [#3]

Stock
[YSPSAH] Y.S.P.SOUTHEAST ASIA HOLDING
Announcement Date
22-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 8.53%
YoY- -41.9%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 87,141 90,451 93,053 71,412 72,754 74,168 73,275 2.92%
PBT 3,415 10,186 15,814 6,015 1,967 9,837 9,177 -15.17%
Tax -3 -4,173 -4,393 -1,737 -1,365 -2,023 -2,755 -67.89%
NP 3,412 6,013 11,421 4,278 602 7,814 6,422 -9.99%
-
NP to SH 3,473 5,978 11,076 4,260 260 8,034 6,424 -9.73%
-
Tax Rate 0.09% 40.97% 27.78% 28.88% 69.40% 20.57% 30.02% -
Total Cost 83,729 84,438 81,632 67,134 72,152 66,354 66,853 3.81%
-
Net Worth 402,839 386,851 362,403 339,507 337,099 326,624 306,437 4.65%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 402,839 386,851 362,403 339,507 337,099 326,624 306,437 4.65%
NOSH 141,844 141,750 141,012 140,899 140,691 139,581 138,220 0.43%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 3.92% 6.65% 12.27% 5.99% 0.83% 10.54% 8.76% -
ROE 0.86% 1.55% 3.06% 1.25% 0.08% 2.46% 2.10% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 61.43 63.83 65.99 51.11 51.80 53.14 53.08 2.46%
EPS 2.45 4.22 7.85 3.05 0.19 5.76 4.65 -10.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.84 2.73 2.57 2.43 2.40 2.34 2.22 4.18%
Adjusted Per Share Value based on latest NOSH - 141,844
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 61.43 63.77 65.60 50.35 51.29 52.29 51.66 2.92%
EPS 2.45 4.21 7.81 3.00 0.18 5.66 4.53 -9.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.84 2.7273 2.5549 2.3935 2.3765 2.3027 2.1604 4.65%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 2.40 2.41 2.01 1.99 2.32 2.32 3.25 -
P/RPS 3.91 3.78 3.05 3.89 4.48 4.37 6.12 -7.18%
P/EPS 98.02 57.13 25.59 65.27 1,253.32 40.31 69.83 5.80%
EY 1.02 1.75 3.91 1.53 0.08 2.48 1.43 -5.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.88 0.78 0.82 0.97 0.99 1.46 -8.61%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 22/11/24 21/11/23 22/11/22 23/11/21 30/11/20 19/11/19 21/11/18 -
Price 2.27 2.51 2.34 1.99 2.42 2.33 3.01 -
P/RPS 3.70 3.93 3.55 3.89 4.67 4.39 5.67 -6.86%
P/EPS 92.71 59.50 29.79 65.27 1,307.34 40.48 64.68 6.17%
EY 1.08 1.68 3.36 1.53 0.08 2.47 1.55 -5.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.92 0.91 0.82 1.01 1.00 1.36 -8.45%

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