[SPSETIA] YoY TTM Result on 30-Sep-2021 [#3]

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
TTM Result
Revenue	4,697,791	3,779,087	3,843,807	2,910,623	4,151,820	4,029,329	4,349,193	1.29%
YoY %	24.31%	-1.68%	32.06%	-29.90%	3.04%	-7.35%	-	-
Horiz. %	108.02%	86.89%	88.38%	66.92%	95.46%	92.65%	100.00%	-
PBT	565,886	558,770	474,412	-161,104	712,974	1,226,267	1,194,906	-11.70%
YoY %	1.27%	17.78%	394.48%	-122.60%	-41.86%	2.62%	-	-
Horiz. %	47.36%	46.76%	39.70%	-13.48%	59.67%	102.62%	100.00%	-
Tax	-279,022	-171,498	-171,320	-84,196	-217,492	-241,601	-178,574	7.71%
YoY %	-62.70%	-0.10%	-103.48%	61.29%	9.98%	-35.29%	-	-
Horiz. %	156.25%	96.04%	95.94%	47.15%	121.79%	135.29%	100.00%	-
NP	286,864	387,272	303,092	-245,300	495,482	984,666	1,016,332	-19.00%
YoY %	-25.93%	27.77%	223.56%	-149.51%	-49.68%	-3.12%	-	-
Horiz. %	28.23%	38.10%	29.82%	-24.14%	48.75%	96.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	240,652	341,091	216,537	-306,387	402,026	848,987	919,515	-20.01%
YoY %	-29.45%	57.52%	170.67%	-176.21%	-52.65%	-7.67%	-	-
Horiz. %	26.17%	37.09%	23.55%	-33.32%	43.72%	92.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	49.31%	30.69%	36.11%	-	30.50%	19.70%	14.94%	-
YoY %	60.67%	-15.01%	0.00%	-	54.82%	31.86%	-	-
Horiz. %	330.05%	205.42%	241.70%	-	204.15%	131.86%	100.00%	-
Total Cost	4,410,927	3,391,815	3,540,715	3,155,923	3,656,338	3,044,663	3,332,861	4.77%
YoY %	30.05%	-4.21%	12.19%	-13.69%	20.09%	-8.65%	-	-
Horiz. %	132.35%	101.77%	106.24%	94.69%	109.71%	91.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	1.40%	1.24%	0.97%	-3.01%	0.93%	17.13%	-	-
Horiz. %	118.86%	117.21%	115.77%	114.66%	118.22%	117.13%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	60,013	26,505	-	40,424	179,008	547,564	709,646	-33.73%
YoY %	126.42%	0.00%	-	-77.42%	-67.31%	-22.84%	-	-
Horiz. %	8.46%	3.73%	-	5.70%	25.22%	77.16%	100.00%	-
Div Payout %	24.94%	7.77%	-	0.00%	44.53%	64.50%	77.18%	-
YoY %	220.98%	0.00%	-	0.00%	-30.96%	-16.43%	-	-
Horiz. %	32.31%	10.07%	-	0.00%	57.70%	83.57%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
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%
YoY %	1.40%	1.24%	0.97%	-3.01%	0.93%	17.13%	-	-
Horiz. %	118.86%	117.21%	115.77%	114.66%	118.22%	117.13%	100.00%	-
NOSH	4,088,268	4,075,488	4,067,955	4,056,710	4,042,481	3,901,120	3,561,420	2.32%
YoY %	0.31%	0.19%	0.28%	0.35%	3.62%	9.54%	-	-
Horiz. %	114.79%	114.43%	114.22%	113.91%	113.51%	109.54%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	6.11%	10.25%	7.89%	-8.43%	11.93%	24.44%	23.37%	-
YoY %	-40.39%	29.91%	193.59%	-170.66%	-51.19%	4.58%	-	-
Horiz. %	26.14%	43.86%	33.76%	-36.07%	51.05%	104.58%	100.00%	-
ROE	1.98%	2.85%	1.83%	-2.61%	3.33%	7.09%	9.00%	-
YoY %	-30.53%	55.74%	170.11%	-178.38%	-53.03%	-21.22%	-	-
Horiz. %	22.00%	31.67%	20.33%	-29.00%	37.00%	78.78%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	115.24	92.74	94.52	71.77	102.73	103.32	122.12	-0.96%
YoY %	24.26%	-1.88%	31.70%	-30.14%	-0.57%	-15.39%	-	-
Horiz. %	94.37%	75.94%	77.40%	58.77%	84.12%	84.61%	100.00%	-
EPS	5.90	8.37	5.32	-7.56	9.95	21.77	25.82	-21.80%
YoY %	-29.51%	57.33%	170.37%	-175.98%	-54.29%	-15.69%	-	-
Horiz. %	22.85%	32.42%	20.60%	-29.28%	38.54%	84.31%	100.00%	-
DPS	1.47	0.65	0.00	1.00	4.43	14.04	19.93	-35.22%
YoY %	126.15%	0.00%	0.00%	-77.43%	-68.45%	-29.55%	-	-
Horiz. %	7.38%	3.26%	0.00%	5.02%	22.23%	70.45%	100.00%	-
NAPS	2.98	2.94	2.91	2.89	2.99	3.07	2.87	0.62%
YoY %	1.36%	1.03%	0.69%	-3.34%	-2.61%	6.97%	-	-
Horiz. %	103.83%	102.44%	101.39%	100.70%	104.18%	106.97%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 4,067,955
RPS	93.91	75.54	76.84	58.18	83.00	80.55	86.94	1.29%
YoY %	24.32%	-1.69%	32.07%	-29.90%	3.04%	-7.35%	-	-
Horiz. %	108.02%	86.89%	88.38%	66.92%	95.47%	92.65%	100.00%	-
EPS	4.81	6.82	4.33	-6.12	8.04	16.97	18.38	-20.01%
YoY %	-29.47%	57.51%	170.75%	-176.12%	-52.62%	-7.67%	-	-
Horiz. %	26.17%	37.11%	23.56%	-33.30%	43.74%	92.33%	100.00%	-
DPS	1.20	0.53	0.00	0.81	3.58	10.95	14.19	-33.73%
YoY %	126.42%	0.00%	0.00%	-77.37%	-67.31%	-22.83%	-	-
Horiz. %	8.46%	3.74%	0.00%	5.71%	25.23%	77.17%	100.00%	-
NAPS	2.4285	2.3949	2.3655	2.3428	2.4156	2.3933	2.0432	2.91%
YoY %	1.40%	1.24%	0.97%	-3.01%	0.93%	17.13%	-	-
Horiz. %	118.86%	117.21%	115.77%	114.66%	118.23%	117.13%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
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	0.89	0.62	1.30	1.07	1.32	2.61	2.98	-18.23%
YoY %	43.55%	-52.31%	21.50%	-18.94%	-49.43%	-12.42%	-	-
Horiz. %	29.87%	20.81%	43.62%	35.91%	44.30%	87.58%	100.00%	-
P/EPS	17.45	6.87	23.10	-10.19	13.67	12.40	14.10	3.61%
YoY %	154.00%	-70.26%	326.69%	-174.54%	10.24%	-12.06%	-	-
Horiz. %	123.76%	48.72%	163.83%	-72.27%	96.95%	87.94%	100.00%	-
EY	5.73	14.56	4.33	-9.81	7.31	8.06	7.09	-3.48%
YoY %	-60.65%	236.26%	144.14%	-234.20%	-9.31%	13.68%	-	-
Horiz. %	80.82%	205.36%	61.07%	-138.36%	103.10%	113.68%	100.00%	-
DY	1.43	1.13	0.00	1.30	3.26	5.20	5.47	-20.02%
YoY %	26.55%	0.00%	0.00%	-60.12%	-37.31%	-4.94%	-	-
Horiz. %	26.14%	20.66%	0.00%	23.77%	59.60%	95.06%	100.00%	-
P/NAPS	0.35	0.20	0.42	0.27	0.45	0.88	1.27	-19.32%
YoY %	75.00%	-52.38%	55.56%	-40.00%	-48.86%	-30.71%	-	-
Horiz. %	27.56%	15.75%	33.07%	21.26%	35.43%	69.29%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
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	1.35	2.01	3.30	-
P/RPS	0.73	0.57	1.46	1.00	1.31	1.95	2.70	-19.57%
YoY %	28.07%	-60.96%	46.00%	-23.66%	-32.82%	-27.78%	-	-
Horiz. %	27.04%	21.11%	54.07%	37.04%	48.52%	72.22%	100.00%	-
P/EPS	14.31	6.33	25.92	-9.46	13.57	9.23	12.78	1.90%
YoY %	126.07%	-75.58%	374.00%	-169.71%	47.02%	-27.78%	-	-
Horiz. %	111.97%	49.53%	202.82%	-74.02%	106.18%	72.22%	100.00%	-
EY	6.99	15.79	3.86	-10.57	7.37	10.83	7.82	-1.85%
YoY %	-55.73%	309.07%	136.52%	-243.42%	-31.95%	38.49%	-	-
Horiz. %	89.39%	201.92%	49.36%	-135.17%	94.25%	138.49%	100.00%	-
DY	1.74	1.23	0.00	1.40	3.28	6.99	6.04	-18.72%
YoY %	41.46%	0.00%	0.00%	-57.32%	-53.08%	15.73%	-	-
Horiz. %	28.81%	20.36%	0.00%	23.18%	54.30%	115.73%	100.00%	-
P/NAPS	0.28	0.18	0.47	0.25	0.45	0.65	1.15	-20.97%
YoY %	55.56%	-61.70%	88.00%	-44.44%	-30.77%	-43.48%	-	-
Horiz. %	24.35%	15.65%	40.87%	21.74%	39.13%	56.52%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos