[SPSETIA] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
25-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 26.86%
YoY- 214.22%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 4,229,316 2,970,512 1,475,950 4,373,642 2,989,827 1,910,382 967,665 166.60%
PBT 853,365 648,025 181,196 655,719 371,759 236,032 115,955 276.97%
Tax -333,345 -243,880 -87,336 -298,606 -187,825 -114,981 -53,023 239.49%
NP 520,020 404,145 93,860 357,113 183,934 121,051 62,932 307.15%
-
NP to SH 472,380 372,360 77,327 298,573 150,335 98,513 55,449 315.49%
-
Tax Rate 39.06% 37.63% 48.20% 45.54% 50.52% 48.71% 45.73% -
Total Cost 3,709,296 2,566,367 1,382,090 4,016,529 2,805,893 1,789,331 904,733 155.50%
-
Net Worth 15,745,999 13,008,612 12,558,638 12,168,928 12,148,518 20,881,981 12,063,445 19.37%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - 56,228 - - - -
Div Payout % - - - 18.83% - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 15,745,999 13,008,612 12,558,638 12,168,928 12,148,518 20,881,981 12,063,445 19.37%
NOSH 5,831,851 4,761,204 4,453,303 4,354,837 4,088,268 6,937,535 4,075,488 26.90%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 12.30% 13.61% 6.36% 8.17% 6.15% 6.34% 6.50% -
ROE 3.00% 2.86% 0.62% 2.45% 1.24% 0.47% 0.46% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 72.52 63.48 33.49 104.23 73.34 27.54 23.74 110.10%
EPS 8.10 7.03 0.56 4.80 1.20 1.42 0.36 692.48%
DPS 0.00 0.00 0.00 1.34 0.00 0.00 0.00 -
NAPS 2.70 2.78 2.85 2.90 2.98 3.01 2.96 -5.92%
Adjusted Per Share Value based on latest NOSH - 8,622,414
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 84.54 59.38 29.50 87.43 59.77 38.19 19.34 166.62%
EPS 9.44 7.44 1.55 5.97 3.01 1.97 1.11 315.02%
DPS 0.00 0.00 0.00 1.12 0.00 0.00 0.00 -
NAPS 3.1476 2.6004 2.5105 2.4326 2.4285 4.1743 2.4115 19.37%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.25 1.38 1.47 0.80 1.03 0.545 0.595 -
P/RPS 1.72 2.17 4.39 0.77 1.40 1.98 2.51 -22.21%
P/EPS 15.43 17.34 83.77 11.24 27.93 38.38 43.73 -49.97%
EY 6.48 5.77 1.19 8.89 3.58 2.61 2.29 99.68%
DY 0.00 0.00 0.00 1.68 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.52 0.28 0.35 0.18 0.20 73.97%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 25/11/24 14/08/24 16/05/24 29/02/24 23/11/23 16/08/23 17/05/23 -
Price 1.39 1.52 1.53 0.845 0.845 0.78 0.53 -
P/RPS 1.92 2.39 4.57 0.81 1.15 2.83 2.23 -9.47%
P/EPS 17.16 19.10 87.19 11.88 22.91 54.93 38.95 -42.01%
EY 5.83 5.24 1.15 8.42 4.36 1.82 2.57 72.38%
DY 0.00 0.00 0.00 1.59 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.54 0.29 0.28 0.26 0.18 99.85%

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