[SPSETIA] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 36.05%
YoY- -193.4%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 3,640,192 4,271,184 4,211,284 3,228,117 2,819,272 2,067,964 2,810,620 18.79%
PBT 471,582 602,820 569,560 -156,650 -369,833 -116,686 415,844 8.73%
Tax -177,306 -205,976 -193,048 -87,872 -66,042 -49,140 -191,352 -4.95%
NP 294,276 396,844 376,512 -244,522 -435,876 -165,826 224,492 19.75%
-
NP to SH 214,733 300,074 300,924 -321,026 -502,017 -226,172 113,852 52.59%
-
Tax Rate 37.60% 34.17% 33.89% - - - 46.02% -
Total Cost 3,345,916 3,874,340 3,834,772 3,472,639 3,255,148 2,233,790 2,586,128 18.71%
-
Net Worth 11,833,457 11,967,364 11,886,229 11,805,090 11,719,872 12,046,595 12,087,020 -1.40%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 11,833,457 11,967,364 11,886,229 11,805,090 11,719,872 12,046,595 12,087,020 -1.40%
NOSH 4,067,955 4,056,733 4,056,733 4,056,733 4,056,710 4,042,481 4,042,481 0.41%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 8.08% 9.29% 8.94% -7.57% -15.46% -8.02% 7.99% -
ROE 1.81% 2.51% 2.53% -2.72% -4.28% -1.88% 0.94% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 89.52 105.29 103.81 79.57 69.52 51.16 69.53 18.33%
EPS 0.95 4.14 0.92 -11.19 -16.76 -8.86 -3.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.91 2.95 2.93 2.91 2.89 2.98 2.99 -1.79%
Adjusted Per Share Value based on latest NOSH - 4,056,733
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 72.77 85.38 84.18 64.53 56.36 41.34 56.18 18.80%
EPS 4.29 6.00 6.02 -6.42 -10.04 -4.52 2.28 52.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3655 2.3923 2.3761 2.3598 2.3428 2.4081 2.4162 -1.40%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.23 1.06 1.05 0.99 0.77 0.845 0.74 -
P/RPS 1.37 1.01 1.01 1.24 1.11 1.65 1.06 18.63%
P/EPS 23.29 14.33 14.15 -12.51 -6.22 -15.10 26.27 -7.70%
EY 4.29 6.98 7.06 -7.99 -16.08 -6.62 3.81 8.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.36 0.36 0.34 0.27 0.28 0.25 41.27%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 18/08/21 25/05/21 25/02/21 13/11/20 13/08/20 14/05/20 -
Price 1.38 1.09 1.02 0.915 0.715 0.79 0.775 -
P/RPS 1.54 1.04 0.98 1.15 1.03 1.54 1.11 24.36%
P/EPS 26.13 14.74 13.75 -11.56 -5.78 -14.12 27.52 -3.39%
EY 3.83 6.79 7.27 -8.65 -17.31 -7.08 3.63 3.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.37 0.35 0.31 0.25 0.27 0.26 48.34%

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