[SPSETIA] YoY Quarter Result on 30-Sep-2023 [#3]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
23-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 20.34%
YoY- -26.17%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,079,445 860,940 594,552 1,080,472 932,068 993,002 842,490 4.21%
PBT 135,727 116,640 52,277 -219,032 179,109 156,995 309,422 -12.82%
Tax -72,844 -40,320 -29,992 -24,962 -39,571 -58,553 -30,121 15.84%
NP 62,883 76,320 22,285 -243,994 139,538 98,442 279,301 -21.99%
-
NP to SH 51,822 70,188 11,013 -263,427 108,926 65,187 253,217 -23.22%
-
Tax Rate 53.67% 34.57% 57.37% - 22.09% 37.30% 9.73% -
Total Cost 1,016,562 784,620 572,267 1,324,466 792,530 894,560 563,189 10.33%
-
Net Worth 12,148,518 11,980,559 11,833,457 11,719,872 12,083,774 11,972,437 10,221,276 2.91%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - 142,456 -
Div Payout % - - - - - - 56.26% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 12,148,518 11,980,559 11,833,457 11,719,872 12,083,774 11,972,437 10,221,276 2.91%
NOSH 4,088,268 4,075,488 4,067,955 4,056,710 4,042,481 3,901,120 3,561,420 2.32%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 5.83% 8.86% 3.75% -22.58% 14.97% 9.91% 33.15% -
ROE 0.43% 0.59% 0.09% -2.25% 0.90% 0.54% 2.48% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 26.48 21.13 14.62 26.64 23.06 25.46 23.66 1.89%
EPS -0.22 0.10 -1.35 -8.12 1.06 1.67 7.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 2.98 2.94 2.91 2.89 2.99 3.07 2.87 0.62%
Adjusted Per Share Value based on latest NOSH - 4,088,268
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 21.58 17.21 11.89 21.60 18.63 19.85 16.84 4.21%
EPS 1.04 1.40 0.22 -5.27 2.18 1.30 5.06 -23.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.85 -
NAPS 2.4285 2.3949 2.3655 2.3428 2.4156 2.3933 2.0432 2.91%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.03 0.575 1.23 0.77 1.36 2.70 3.64 -
P/RPS 3.89 2.72 8.41 2.89 5.90 10.60 15.39 -20.47%
P/EPS 81.03 33.38 454.17 -11.85 50.46 161.53 51.20 7.94%
EY 1.23 3.00 0.22 -8.44 1.98 0.62 1.95 -7.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.10 -
P/NAPS 0.35 0.20 0.42 0.27 0.45 0.88 1.27 -19.32%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 17/11/22 23/11/21 13/11/20 13/11/19 14/11/18 09/11/17 -
Price 0.845 0.53 1.38 0.715 1.34 2.01 3.30 -
P/RPS 3.19 2.51 9.44 2.68 5.81 7.89 13.95 -21.79%
P/EPS 66.47 30.77 509.56 -11.01 49.72 120.25 46.41 6.16%
EY 1.50 3.25 0.20 -9.09 2.01 0.83 2.15 -5.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.21 -
P/NAPS 0.28 0.18 0.47 0.25 0.45 0.65 1.15 -20.97%

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