[SPSETIA] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
13-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -298.65%
YoY- -159.04%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 3,820,764 3,771,086 4,271,184 2,067,964 4,401,274 3,162,944 3,469,808 1.61%
PBT 472,064 506,706 602,820 -116,686 659,472 1,258,848 716,500 -6.71%
Tax -229,962 -138,078 -205,976 -49,140 -203,928 -115,486 -167,780 5.39%
NP 242,102 368,628 396,844 -165,826 455,544 1,143,362 548,720 -12.74%
-
NP to SH 197,026 295,176 300,074 -226,172 383,108 1,008,452 483,006 -13.87%
-
Tax Rate 48.71% 27.25% 34.17% - 30.92% 9.17% 23.42% -
Total Cost 3,578,662 3,402,458 3,874,340 2,233,790 3,945,730 2,019,582 2,921,088 3.44%
-
Net Worth 20,881,981 12,001,045 11,967,364 12,046,595 12,062,102 11,760,839 8,364,111 16.46%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - 308,481 228,371 -
Div Payout % - - - - - 30.59% 47.28% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 20,881,981 12,001,045 11,967,364 12,046,595 12,062,102 11,760,839 8,364,111 16.46%
NOSH 6,937,535 4,068,112 4,056,733 4,042,481 4,032,499 3,890,345 2,854,645 15.94%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 6.34% 9.78% 9.29% -8.02% 10.35% 36.15% 15.81% -
ROE 0.94% 2.46% 2.51% -1.88% 3.18% 8.57% 5.77% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 55.07 92.70 105.29 51.16 109.83 82.03 121.55 -12.35%
EPS 2.84 4.02 4.14 -8.86 6.28 27.02 16.92 -25.71%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 8.00 -
NAPS 3.01 2.95 2.95 2.98 3.01 3.05 2.93 0.44%
Adjusted Per Share Value based on latest NOSH - 4,042,481
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 76.38 75.38 85.38 41.34 87.98 63.23 69.36 1.61%
EPS 3.94 5.90 6.00 -4.52 7.66 20.16 9.66 -13.87%
DPS 0.00 0.00 0.00 0.00 0.00 6.17 4.57 -
NAPS 4.1743 2.399 2.3923 2.4081 2.4112 2.351 1.672 16.46%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.545 0.68 1.06 0.845 2.16 3.10 3.49 -
P/RPS 0.99 0.73 1.01 1.65 1.97 3.78 2.87 -16.24%
P/EPS 19.19 9.37 14.33 -15.10 22.59 11.85 20.63 -1.19%
EY 5.21 10.67 6.98 -6.62 4.43 8.44 4.85 1.19%
DY 0.00 0.00 0.00 0.00 0.00 2.58 2.29 -
P/NAPS 0.18 0.23 0.36 0.28 0.72 1.02 1.19 -26.99%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 16/08/23 18/08/22 18/08/21 13/08/20 14/08/19 23/08/18 17/08/17 -
Price 0.78 0.74 1.09 0.79 1.79 2.94 3.31 -
P/RPS 1.42 0.80 1.04 1.54 1.63 3.58 2.72 -10.26%
P/EPS 27.46 10.20 14.74 -14.12 18.72 11.24 19.56 5.81%
EY 3.64 9.81 6.79 -7.08 5.34 8.90 5.11 -5.49%
DY 0.00 0.00 0.00 0.00 0.00 2.72 2.42 -
P/NAPS 0.26 0.25 0.37 0.27 0.59 0.96 1.13 -21.71%

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