[SPSETIA] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -2.72%
YoY- 200.86%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 4,454,447 3,779,087 3,512,699 3,577,024 3,762,748 3,843,807 4,329,727 1.90%
PBT 564,120 558,770 494,407 518,280 542,464 474,412 203,103 97.22%
Tax -200,556 -171,498 -161,170 -185,747 -195,119 -171,320 -166,290 13.26%
NP 363,564 387,272 333,237 332,533 347,345 303,092 36,813 358.39%
-
NP to SH 308,093 341,091 281,916 276,629 284,365 216,537 -57,903 -
-
Tax Rate 35.55% 30.69% 32.60% 35.84% 35.97% 36.11% 81.87% -
Total Cost 4,090,883 3,391,815 3,179,462 3,244,491 3,415,403 3,540,715 4,292,914 -3.15%
-
Net Worth 12,084,277 11,980,559 12,001,045 12,000,653 12,070,054 11,833,457 11,967,364 0.64%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 60,013 26,505 26,505 26,505 26,505 - - -
Div Payout % 19.48% 7.77% 9.40% 9.58% 9.32% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 12,084,277 11,980,559 12,001,045 12,000,653 12,070,054 11,833,457 11,967,364 0.64%
NOSH 4,075,488 4,075,488 4,068,112 4,068,097 4,067,978 4,067,955 4,056,733 0.30%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 8.16% 10.25% 9.49% 9.30% 9.23% 7.89% 0.85% -
ROE 2.55% 2.85% 2.35% 2.31% 2.36% 1.83% -0.48% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 109.11 92.74 86.35 87.93 92.28 94.52 106.73 1.47%
EPS 7.55 8.37 6.93 6.80 6.97 5.32 -1.43 -
DPS 1.47 0.65 0.65 0.65 0.65 0.00 0.00 -
NAPS 2.96 2.94 2.95 2.95 2.96 2.91 2.95 0.22%
Adjusted Per Share Value based on latest NOSH - 4,068,097
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 89.04 75.54 70.22 71.51 75.22 76.84 86.55 1.90%
EPS 6.16 6.82 5.64 5.53 5.68 4.33 -1.16 -
DPS 1.20 0.53 0.53 0.53 0.53 0.00 0.00 -
NAPS 2.4157 2.3949 2.399 2.3989 2.4128 2.3655 2.3923 0.64%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.60 0.575 0.68 1.26 1.29 1.23 1.06 -
P/RPS 0.55 0.62 0.79 1.43 1.40 1.30 0.99 -32.34%
P/EPS 7.95 6.87 9.81 18.53 18.50 23.10 -74.26 -
EY 12.58 14.56 10.19 5.40 5.41 4.33 -1.35 -
DY 2.45 1.13 0.96 0.52 0.50 0.00 0.00 -
P/NAPS 0.20 0.20 0.23 0.43 0.44 0.42 0.36 -32.34%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 17/11/22 18/08/22 23/05/22 28/02/22 23/11/21 18/08/21 -
Price 0.62 0.53 0.74 1.02 1.28 1.38 1.09 -
P/RPS 0.57 0.57 0.86 1.16 1.39 1.46 1.02 -32.08%
P/EPS 8.22 6.33 10.68 15.00 18.35 25.92 -76.37 -
EY 12.17 15.79 9.36 6.67 5.45 3.86 -1.31 -
DY 2.37 1.23 0.88 0.64 0.51 0.00 0.00 -
P/NAPS 0.21 0.18 0.25 0.35 0.43 0.47 0.37 -31.37%

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