[TJSETIA] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[TJSETIA] TUJU SETIA BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 68.38%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TJSETIA's Result
TJSETIA's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 355,309 310,800 271,691 245,773 147,312 104,988 59,290 229.56%
PBT -35,865 6,276 6,881 11,243 6,825 6,484 4,886 -
Tax 9,458 -1,251 -1,575 -2,868 -1,851 -2,046 -1,396 -
NP -26,407 5,025 5,306 8,375 4,974 4,438 3,490 -
-
NP to SH -26,407 5,025 5,306 8,375 4,974 4,438 3,490 -
-
Tax Rate - 19.93% 22.89% 25.51% 27.12% 31.55% 28.57% -
Total Cost 381,716 305,775 266,385 237,398 142,338 100,550 55,800 259.93%
-
Net Worth 76,038 107,721 107,721 107,721 104,553 104,553 66,534 9.30%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 1,584 3,168 3,168 3,168 - - - -
Div Payout % 0.00% 63.05% 59.71% 37.83% - - - -
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 76,038 107,721 107,721 107,721 104,553 104,553 66,534 9.30%
NOSH 316,828 316,828 316,828 316,828 316,828 316,828 316,828 0.00%
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 -7.43% 1.62% 1.95% 3.41% 3.38% 4.23% 5.89% -
ROE -34.73% 4.66% 4.93% 7.77% 4.76% 4.24% 5.25% -
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 112.15 98.10 85.75 77.57 46.50 33.14 18.71 229.61%
EPS -8.33 1.59 1.67 2.64 1.57 1.40 1.10 -
DPS 0.50 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.24 0.34 0.34 0.34 0.33 0.33 0.21 9.30%
Adjusted Per Share Value based on latest NOSH - 316,828
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 101.95 89.18 77.96 70.52 42.27 30.12 17.01 229.59%
EPS -7.58 1.44 1.52 2.40 1.43 1.27 1.00 -
DPS 0.45 0.91 0.91 0.91 0.00 0.00 0.00 -
NAPS 0.2182 0.3091 0.3091 0.3091 0.30 0.30 0.1909 9.31%
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 - -
Price 0.265 0.315 0.385 0.495 0.515 0.525 0.00 -
P/RPS 0.24 0.32 0.45 0.64 1.11 1.58 0.00 -
P/EPS -3.18 19.86 22.99 18.73 32.80 37.48 0.00 -
EY -31.45 5.04 4.35 5.34 3.05 2.67 0.00 -
DY 1.89 3.17 2.60 2.02 0.00 0.00 0.00 -
P/NAPS 1.10 0.93 1.13 1.46 1.56 1.59 0.00 -
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 23/11/22 23/08/22 27/05/22 28/02/22 - - - -
Price 0.26 0.30 0.345 0.435 0.00 0.00 0.00 -
P/RPS 0.23 0.31 0.40 0.56 0.00 0.00 0.00 -
P/EPS -3.12 18.92 20.60 16.46 0.00 0.00 0.00 -
EY -32.06 5.29 4.85 6.08 0.00 0.00 0.00 -
DY 1.92 3.33 2.90 2.30 0.00 0.00 0.00 -
P/NAPS 1.08 0.88 1.01 1.28 0.00 0.00 0.00 -

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