[SPSETIA] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -76.26%
YoY- -10.28%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 4,454,447 2,746,483 1,885,543 867,097 3,762,748 2,730,144 2,135,592 63.03%
PBT 564,120 369,993 253,353 118,206 542,464 353,687 301,410 51.69%
Tax -200,556 -109,359 -69,039 -38,890 -195,119 -132,980 -102,988 55.75%
NP 363,564 260,634 184,314 79,316 347,345 220,707 198,422 49.57%
-
NP to SH 308,093 217,776 147,588 67,495 284,365 161,050 150,037 61.34%
-
Tax Rate 35.55% 29.56% 27.25% 32.90% 35.97% 37.60% 34.17% -
Total Cost 4,090,883 2,485,849 1,701,229 787,781 3,415,403 2,509,437 1,937,170 64.37%
-
Net Worth 12,084,277 11,980,559 12,001,045 12,000,653 12,070,054 11,833,457 11,967,364 0.64%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 60,013 - - - 26,505 - - -
Div Payout % 19.48% - - - 9.32% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 12,084,277 11,980,559 12,001,045 12,000,653 12,070,054 11,833,457 11,967,364 0.64%
NOSH 4,075,488 4,075,488 4,068,112 4,068,097 4,067,978 4,067,955 4,056,733 0.30%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 8.16% 9.49% 9.78% 9.15% 9.23% 8.08% 9.29% -
ROE 2.55% 1.82% 1.23% 0.56% 2.36% 1.36% 1.25% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 109.11 67.40 46.35 21.31 92.28 67.14 52.64 62.35%
EPS 3.57 2.11 2.01 0.04 3.75 0.71 2.07 43.67%
DPS 1.47 0.00 0.00 0.00 0.65 0.00 0.00 -
NAPS 2.96 2.94 2.95 2.95 2.96 2.91 2.95 0.22%
Adjusted Per Share Value based on latest NOSH - 4,068,097
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 89.04 54.90 37.69 17.33 75.22 54.58 42.69 63.02%
EPS 6.16 4.35 2.95 1.35 5.68 3.22 3.00 61.33%
DPS 1.20 0.00 0.00 0.00 0.53 0.00 0.00 -
NAPS 2.4157 2.3949 2.399 2.3989 2.4128 2.3655 2.3923 0.64%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.60 0.575 0.68 1.26 1.29 1.23 1.06 -
P/RPS 0.55 0.85 1.47 5.91 1.40 1.83 2.01 -57.75%
P/EPS 7.95 10.76 18.74 75.94 18.50 31.06 28.66 -57.36%
EY 12.58 9.29 5.34 1.32 5.41 3.22 3.49 134.54%
DY 2.45 0.00 0.00 0.00 0.50 0.00 0.00 -
P/NAPS 0.20 0.20 0.23 0.43 0.44 0.42 0.36 -32.34%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 17/11/22 18/08/22 23/05/22 28/02/22 23/11/21 18/08/21 -
Price 0.62 0.53 0.74 1.02 1.28 1.38 1.09 -
P/RPS 0.57 0.79 1.60 4.79 1.39 2.06 2.07 -57.57%
P/EPS 8.22 9.92 20.40 61.48 18.35 34.84 29.47 -57.21%
EY 12.17 10.08 4.90 1.63 5.45 2.87 3.39 133.91%
DY 2.37 0.00 0.00 0.00 0.51 0.00 0.00 -
P/NAPS 0.21 0.18 0.25 0.35 0.43 0.47 0.37 -31.37%

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