[SPSETIA] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 1019.72%
YoY- 122.24%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 860,940 1,018,446 867,097 1,032,604 594,552 1,082,771 1,052,821 -12.54%
PBT 116,640 135,147 118,206 188,777 52,277 159,020 142,390 -12.44%
Tax -40,320 -30,149 -38,890 -62,139 -29,992 -54,726 -48,262 -11.28%
NP 76,320 104,998 79,316 126,638 22,285 104,294 94,128 -13.03%
-
NP to SH 70,188 80,093 67,495 123,315 11,013 74,806 75,231 -4.51%
-
Tax Rate 34.57% 22.31% 32.90% 32.92% 57.37% 34.41% 33.89% -
Total Cost 784,620 913,448 787,781 905,966 572,267 978,477 958,693 -12.49%
-
Net Worth 11,980,559 12,001,045 12,000,653 12,070,054 11,833,457 11,967,364 11,886,229 0.52%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 26,505 - - - -
Div Payout % - - - 21.49% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 11,980,559 12,001,045 12,000,653 12,070,054 11,833,457 11,967,364 11,886,229 0.52%
NOSH 4,075,488 4,068,112 4,068,097 4,067,978 4,067,955 4,056,733 4,056,733 0.30%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 8.86% 10.31% 9.15% 12.26% 3.75% 9.63% 8.94% -
ROE 0.59% 0.67% 0.56% 1.02% 0.09% 0.63% 0.63% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 21.13 25.03 21.31 25.32 14.62 26.69 25.95 -12.79%
EPS 0.10 1.97 0.04 3.02 -1.35 1.84 0.23 -42.57%
DPS 0.00 0.00 0.00 0.65 0.00 0.00 0.00 -
NAPS 2.94 2.95 2.95 2.96 2.91 2.95 2.93 0.22%
Adjusted Per Share Value based on latest NOSH - 4,067,978
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 17.21 20.36 17.33 20.64 11.89 21.64 21.05 -12.55%
EPS 1.40 1.60 1.35 2.47 0.22 1.50 1.50 -4.49%
DPS 0.00 0.00 0.00 0.53 0.00 0.00 0.00 -
NAPS 2.3949 2.399 2.3989 2.4128 2.3655 2.3923 2.3761 0.52%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.575 0.68 1.26 1.29 1.23 1.06 1.05 -
P/RPS 2.72 2.72 5.91 5.09 8.41 3.97 4.05 -23.29%
P/EPS 33.38 34.54 75.94 42.66 454.17 57.48 56.62 -29.66%
EY 3.00 2.90 1.32 2.34 0.22 1.74 1.77 42.11%
DY 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.43 0.44 0.42 0.36 0.36 -32.39%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 17/11/22 18/08/22 23/05/22 28/02/22 23/11/21 18/08/21 25/05/21 -
Price 0.53 0.74 1.02 1.28 1.38 1.09 1.02 -
P/RPS 2.51 2.96 4.79 5.05 9.44 4.08 3.93 -25.81%
P/EPS 30.77 37.59 61.48 42.33 509.56 59.11 55.00 -32.08%
EY 3.25 2.66 1.63 2.36 0.20 1.69 1.82 47.13%
DY 0.00 0.00 0.00 0.51 0.00 0.00 0.00 -
P/NAPS 0.18 0.25 0.35 0.43 0.47 0.37 0.35 -35.78%

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