[SPSETIA] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 193.74%
YoY- 164.31%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 5,903,800 3,870,660 3,468,388 4,211,284 2,810,620 3,459,628 2,622,008 14.47%
PBT 724,784 463,820 472,824 569,560 415,844 504,312 377,584 11.46%
Tax -349,344 -212,092 -155,560 -193,048 -191,352 -193,584 -55,808 35.71%
NP 375,440 251,728 317,264 376,512 224,492 310,728 321,776 2.60%
-
NP to SH 309,308 221,796 269,980 300,924 113,852 211,312 245,944 3.89%
-
Tax Rate 48.20% 45.73% 32.90% 33.89% 46.02% 38.39% 14.78% -
Total Cost 5,528,360 3,618,932 3,151,124 3,834,772 2,586,128 3,148,900 2,300,232 15.72%
-
Net Worth 12,558,638 12,063,445 12,000,653 11,886,229 12,087,020 12,113,204 11,079,123 2.10%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 12,558,638 12,063,445 12,000,653 11,886,229 12,087,020 12,113,204 11,079,123 2.10%
NOSH 4,453,303 4,075,488 4,068,097 4,056,733 4,042,481 3,958,563 3,755,267 2.87%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 6.36% 6.50% 9.15% 8.94% 7.99% 8.98% 12.27% -
ROE 2.46% 1.84% 2.25% 2.53% 0.94% 1.74% 2.22% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 133.98 94.97 85.26 103.81 69.53 87.40 72.66 10.72%
EPS 2.24 1.44 0.16 0.92 -3.72 5.32 6.80 -16.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.85 2.96 2.95 2.93 2.99 3.06 3.07 -1.23%
Adjusted Per Share Value based on latest NOSH - 4,056,733
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 118.02 77.37 69.33 84.18 56.18 69.16 52.41 14.47%
EPS 6.18 4.43 5.40 6.02 2.28 4.22 4.92 3.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5105 2.4115 2.3989 2.3761 2.4162 2.4214 2.2147 2.10%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.47 0.595 1.26 1.05 0.74 2.27 2.99 -
P/RPS 1.10 0.63 1.48 1.01 1.06 2.60 4.12 -19.73%
P/EPS 20.94 10.93 18.99 14.15 26.27 42.52 43.87 -11.58%
EY 4.78 9.15 5.27 7.06 3.81 2.35 2.28 13.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.20 0.43 0.36 0.25 0.74 0.97 -9.86%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 16/05/24 17/05/23 23/05/22 25/05/21 14/05/20 09/05/19 14/05/18 -
Price 1.53 0.53 1.02 1.02 0.775 2.10 2.94 -
P/RPS 1.14 0.56 1.20 0.98 1.11 2.40 4.05 -19.02%
P/EPS 21.80 9.74 15.37 13.75 27.52 39.34 43.14 -10.74%
EY 4.59 10.27 6.51 7.27 3.63 2.54 2.32 12.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.18 0.35 0.35 0.26 0.69 0.96 -9.13%

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