[TJSETIA] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[TJSETIA] TUJU SETIA BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -25.28%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TJSETIA's Result
TJSETIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 340,030 340,832 245,773 196,416 209,976 237,160 255,768 20.96%
PBT 3,034 2,096 11,243 9,100 12,968 19,544 21,794 -73.23%
Tax -858 -412 -2,868 -2,468 -4,092 -5,584 -5,526 -71.21%
NP 2,176 1,684 8,375 6,632 8,876 13,960 16,268 -73.94%
-
NP to SH 2,176 1,684 8,375 6,632 8,876 13,960 16,268 -73.94%
-
Tax Rate 28.28% 19.66% 25.51% 27.12% 31.55% 28.57% 25.36% -
Total Cost 337,854 339,148 237,398 189,784 201,100 223,200 239,500 25.86%
-
Net Worth 107,721 107,721 107,721 104,553 104,553 66,534 53,909 58.84%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 1,584 2,112 - - - -
Div Payout % - - 18.92% 31.85% - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 107,721 107,721 107,721 104,553 104,553 66,534 53,909 58.84%
NOSH 316,828 316,828 316,828 316,828 316,828 316,828 317,115 -0.06%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 0.64% 0.49% 3.41% 3.38% 4.23% 5.89% 6.36% -
ROE 2.02% 1.56% 7.77% 6.34% 8.49% 20.98% 30.18% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 107.32 107.58 77.57 61.99 66.27 74.85 80.65 21.04%
EPS 0.68 0.52 2.64 2.09 2.80 4.40 5.13 -74.09%
DPS 0.00 0.00 0.50 0.67 0.00 0.00 0.00 -
NAPS 0.34 0.34 0.34 0.33 0.33 0.21 0.17 58.94%
Adjusted Per Share Value based on latest NOSH - 316,828
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 97.57 97.80 70.52 56.36 60.25 68.05 73.39 20.97%
EPS 0.62 0.48 2.40 1.90 2.55 4.01 4.67 -74.07%
DPS 0.00 0.00 0.45 0.61 0.00 0.00 0.00 -
NAPS 0.3091 0.3091 0.3091 0.30 0.30 0.1909 0.1547 58.83%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 - - -
Price 0.315 0.385 0.495 0.515 0.525 0.00 0.00 -
P/RPS 0.29 0.36 0.64 0.83 0.79 0.00 0.00 -
P/EPS 45.86 72.43 18.73 24.60 18.74 0.00 0.00 -
EY 2.18 1.38 5.34 4.06 5.34 0.00 0.00 -
DY 0.00 0.00 1.01 1.29 0.00 0.00 0.00 -
P/NAPS 0.93 1.13 1.46 1.56 1.59 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 27/05/22 28/02/22 26/11/21 23/08/21 25/05/21 - -
Price 0.30 0.345 0.435 0.43 0.505 0.715 0.00 -
P/RPS 0.28 0.32 0.56 0.69 0.76 0.96 0.00 -
P/EPS 43.68 64.91 16.46 20.54 18.03 16.23 0.00 -
EY 2.29 1.54 6.08 4.87 5.55 6.16 0.00 -
DY 0.00 0.00 1.15 1.55 0.00 0.00 0.00 -
P/NAPS 0.88 1.01 1.28 1.30 1.53 3.40 0.00 -

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