[SPSETIA] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
17-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -82.0%
YoY- -17.85%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 4,373,642 2,989,827 1,910,382 967,665 4,454,447 2,746,483 1,885,543 74.96%
PBT 655,719 371,759 236,032 115,955 564,120 369,993 253,353 88.18%
Tax -298,606 -187,825 -114,981 -53,023 -200,556 -109,359 -69,039 164.75%
NP 357,113 183,934 121,051 62,932 363,564 260,634 184,314 55.22%
-
NP to SH 298,573 150,335 98,513 55,449 308,093 217,776 147,588 59.75%
-
Tax Rate 45.54% 50.52% 48.71% 45.73% 35.55% 29.56% 27.25% -
Total Cost 4,016,529 2,805,893 1,789,331 904,733 4,090,883 2,485,849 1,701,229 77.02%
-
Net Worth 12,168,928 12,148,518 20,881,981 12,063,445 12,084,277 11,980,559 12,001,045 0.92%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 56,228 - - - 60,013 - - -
Div Payout % 18.83% - - - 19.48% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 12,168,928 12,148,518 20,881,981 12,063,445 12,084,277 11,980,559 12,001,045 0.92%
NOSH 4,354,837 4,088,268 6,937,535 4,075,488 4,075,488 4,075,488 4,068,112 4.63%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 8.17% 6.15% 6.34% 6.50% 8.16% 9.49% 9.78% -
ROE 2.45% 1.24% 0.47% 0.46% 2.55% 1.82% 1.23% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 104.23 73.34 27.54 23.74 109.11 67.40 46.35 71.39%
EPS 4.80 1.20 1.42 0.36 3.57 2.11 2.01 78.37%
DPS 1.34 0.00 0.00 0.00 1.47 0.00 0.00 -
NAPS 2.90 2.98 3.01 2.96 2.96 2.94 2.95 -1.13%
Adjusted Per Share Value based on latest NOSH - 4,075,488
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 87.43 59.77 38.19 19.34 89.04 54.90 37.69 74.96%
EPS 5.97 3.01 1.97 1.11 6.16 4.35 2.95 59.78%
DPS 1.12 0.00 0.00 0.00 1.20 0.00 0.00 -
NAPS 2.4326 2.4285 4.1743 2.4115 2.4157 2.3949 2.399 0.92%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.80 1.03 0.545 0.595 0.60 0.575 0.68 -
P/RPS 0.77 1.40 1.98 2.51 0.55 0.85 1.47 -34.94%
P/EPS 11.24 27.93 38.38 43.73 7.95 10.76 18.74 -28.81%
EY 8.89 3.58 2.61 2.29 12.58 9.29 5.34 40.33%
DY 1.68 0.00 0.00 0.00 2.45 0.00 0.00 -
P/NAPS 0.28 0.35 0.18 0.20 0.20 0.20 0.23 13.97%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 23/11/23 16/08/23 17/05/23 28/02/23 17/11/22 18/08/22 -
Price 0.845 0.845 0.78 0.53 0.62 0.53 0.74 -
P/RPS 0.81 1.15 2.83 2.23 0.57 0.79 1.60 -36.40%
P/EPS 11.88 22.91 54.93 38.95 8.22 9.92 20.40 -30.19%
EY 8.42 4.36 1.82 2.57 12.17 10.08 4.90 43.32%
DY 1.59 0.00 0.00 0.00 2.37 0.00 0.00 -
P/NAPS 0.29 0.28 0.26 0.18 0.21 0.18 0.25 10.37%

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