[SPSETIA] QoQ 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- 121.06%
YoY- -20.88%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
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 594,552 1,082,771 1,052,821 1,113,663 1,080,472 331,327 702,655 -10.53%
PBT 52,277 159,020 142,390 120,725 -219,032 -162,304 103,961 -36.73%
Tax -29,992 -54,726 -48,262 -38,340 -24,962 23,268 -47,838 -26.72%
NP 22,285 104,294 94,128 82,385 -243,994 -139,036 56,123 -45.94%
-
NP to SH 11,013 74,806 75,231 55,487 -263,427 -141,549 28,463 -46.87%
-
Tax Rate 57.37% 34.41% 33.89% 31.76% - - 46.02% -
Total Cost 572,267 978,477 958,693 1,031,278 1,324,466 470,363 646,532 -7.80%
-
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 3.75% 9.63% 8.94% 7.40% -22.58% -41.96% 7.99% -
ROE 0.09% 0.63% 0.63% 0.47% -2.25% -1.18% 0.24% -
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 14.62 26.69 25.95 27.45 26.64 8.20 17.38 -10.87%
EPS -1.35 1.84 0.23 1.37 -8.12 -3.50 -0.93 28.17%
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 11.89 21.64 21.05 22.26 21.60 6.62 14.05 -10.52%
EPS 0.22 1.50 1.50 1.11 -5.27 -2.83 0.57 -46.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3655 2.3923 2.3761 2.3599 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 8.41 3.97 4.05 3.61 2.89 10.31 4.26 57.30%
P/EPS 454.17 57.48 56.62 72.38 -11.85 -24.13 105.10 165.06%
EY 0.22 1.74 1.77 1.38 -8.44 -4.14 0.95 -62.25%
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 9.44 4.08 3.93 3.33 2.68 9.64 4.46 64.77%
P/EPS 509.56 59.11 55.00 66.90 -11.01 -22.56 110.07 177.51%
EY 0.20 1.69 1.82 1.49 -9.09 -4.43 0.91 -63.54%
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