[YSPSAH] YoY TTM 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- 12.12%
YoY- 5.21%
Quarter Report
Latest QR
Upcoming QR
YSPSAH's Result
YSPSAH's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 284,017 298,135 294,544 280,735 253,258 231,011 224,121 4.02%
PBT 21,880 31,495 34,460 40,985 35,612 29,721 42,109 -10.32%
Tax -6,135 -9,883 -8,918 -12,456 -8,737 -7,105 -12,136 -10.73%
NP 15,745 21,612 25,542 28,529 26,875 22,616 29,973 -10.16%
-
NP to SH 15,733 21,542 26,068 28,628 27,211 22,006 29,624 -10.00%
-
Tax Rate 28.04% 31.38% 25.88% 30.39% 24.53% 23.91% 28.82% -
Total Cost 268,272 276,523 269,002 252,206 226,383 208,395 194,148 5.53%
-
Net Worth 339,507 337,099 326,624 306,437 282,419 264,907 252,669 5.04%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 11,171 11,179 11,811 9,620 11,496 10,779 8,654 4.34%
Div Payout % 71.00% 51.90% 45.31% 33.61% 42.25% 48.98% 29.22% -
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 339,507 337,099 326,624 306,437 282,419 264,907 252,669 5.04%
NOSH 140,899 140,691 139,581 138,220 136,434 134,470 134,398 0.78%
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 5.54% 7.25% 8.67% 10.16% 10.61% 9.79% 13.37% -
ROE 4.63% 6.39% 7.98% 9.34% 9.63% 8.31% 11.72% -
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 203.28 212.26 211.02 203.38 185.63 171.79 166.76 3.35%
EPS 11.26 15.34 18.68 20.74 19.94 16.36 22.04 -10.58%
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 200.23 210.18 207.65 197.92 178.55 162.86 158.00 4.02%
EPS 11.09 15.19 18.38 20.18 19.18 15.51 20.88 -10.00%
DPS 7.88 7.88 8.33 6.78 8.11 7.60 6.10 4.35%
NAPS 2.3935 2.3765 2.3027 2.1604 1.991 1.8676 1.7813 5.04%
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 0.98 1.09 1.10 1.60 1.61 1.30 1.39 -5.65%
P/EPS 17.67 15.13 12.42 15.67 14.99 13.69 10.53 9.00%
EY 5.66 6.61 8.05 6.38 6.67 7.31 9.50 -8.26%
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 0.98 1.14 1.10 1.48 1.54 1.22 1.49 -6.73%
P/EPS 17.67 15.78 12.48 14.51 14.34 12.83 11.25 7.80%
EY 5.66 6.34 8.02 6.89 6.97 7.79 8.89 -7.24%
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