[SPRING] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[SPRING] SPRING ART HOLDINGS BERHAD
Announcement Date
12-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -11.77%
YoY- -3.35%
Quarter Report
Latest QR
Upcoming QR
SPRING's Result
SPRING's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 53,877 46,368 61,904 53,897 54,413 56,363 55,510 -1.96%
PBT 7,281 1,992 7,829 7,487 8,261 8,068 7,874 -5.07%
Tax -1,515 85 -1,689 -1,752 -1,761 -1,947 -1,739 -8.76%
NP 5,766 2,077 6,140 5,735 6,500 6,121 6,135 -4.04%
-
NP to SH 5,766 2,077 6,140 5,735 6,500 6,121 6,135 -4.04%
-
Tax Rate 20.81% -4.27% 21.57% 23.40% 21.32% 24.13% 22.09% -
Total Cost 48,111 44,291 55,764 48,162 47,913 50,242 49,375 -1.70%
-
Net Worth 7,920 70,666 74,823 74,824 74,823 70,666 66,509 -75.70%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - 1,662 1,662 1,662 1,662 927 927 -
Div Payout % - 80.06% 27.08% 28.99% 25.58% 15.15% 15.11% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 7,920 70,666 74,823 74,824 74,823 70,666 66,509 -75.70%
NOSH 415,689 415,689 415,689 415,689 415,687 415,687 415,687 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 10.70% 4.48% 9.92% 10.64% 11.95% 10.86% 11.05% -
ROE 72.80% 2.94% 8.21% 7.66% 8.69% 8.66% 9.22% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 129.24 11.15 14.89 12.97 13.09 13.56 13.35 352.35%
EPS 13.83 0.50 1.48 1.38 1.56 1.47 1.48 341.84%
DPS 0.00 0.40 0.40 0.40 0.40 0.22 0.22 -
NAPS 0.19 0.17 0.18 0.18 0.18 0.17 0.16 12.10%
Adjusted Per Share Value based on latest NOSH - 415,689
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 12.96 11.15 14.89 12.97 13.09 13.56 13.35 -1.95%
EPS 1.39 0.50 1.48 1.38 1.56 1.47 1.48 -4.08%
DPS 0.00 0.40 0.40 0.40 0.40 0.22 0.22 -
NAPS 0.0191 0.17 0.18 0.18 0.18 0.17 0.16 -75.66%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.295 0.24 0.25 0.34 0.36 0.235 0.17 -
P/RPS 0.23 2.15 1.68 2.62 2.75 1.73 1.27 -67.89%
P/EPS 2.13 48.03 16.93 24.64 23.02 15.96 11.52 -67.44%
EY 46.89 2.08 5.91 4.06 4.34 6.27 8.68 206.92%
DY 0.00 1.67 1.60 1.18 1.11 0.95 1.31 -
P/NAPS 1.55 1.41 1.39 1.89 2.00 1.38 1.06 28.74%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 30/11/21 30/09/21 12/05/21 22/03/21 19/11/20 26/08/20 -
Price 0.31 0.24 0.24 0.305 0.32 0.375 0.235 -
P/RPS 0.24 2.15 1.61 2.35 2.44 2.77 1.76 -73.41%
P/EPS 2.24 48.03 16.25 22.11 20.46 25.47 15.92 -72.85%
EY 44.62 2.08 6.15 4.52 4.89 3.93 6.28 268.26%
DY 0.00 1.67 1.67 1.31 1.25 0.59 0.95 -
P/NAPS 1.63 1.41 1.33 1.69 1.78 2.21 1.47 7.11%

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