[SPSETIA] YoY TTM Result on 31-Mar-2020 [#1]

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
TTM Result
Revenue	4,555,015	3,577,024	3,578,283	3,766,622	3,802,994	3,747,557	4,988,898	-1.50%
YoY %	27.34%	-0.04%	-5.00%	-0.96%	1.48%	-24.88%	-	-
Horiz. %	91.30%	71.70%	71.72%	75.50%	76.23%	75.12%	100.00%	-
PBT	561,869	518,280	-118,221	602,999	1,022,230	1,027,502	1,164,782	-11.43%
YoY %	8.41%	538.40%	-119.61%	-41.01%	-0.51%	-11.79%	-	-
Horiz. %	48.24%	44.50%	-10.15%	51.77%	87.76%	88.21%	100.00%	-
Tax	-214,689	-185,747	-88,296	-175,641	-226,697	-198,597	-285,129	-4.61%
YoY %	-15.58%	-110.37%	49.73%	22.52%	-14.15%	30.35%	-	-
Horiz. %	75.30%	65.14%	30.97%	61.60%	79.51%	69.65%	100.00%	-
NP	347,180	332,533	-206,517	427,358	795,533	828,905	879,653	-14.34%
YoY %	4.40%	261.02%	-148.32%	-46.28%	-4.03%	-5.77%	-	-
Horiz. %	39.47%	37.80%	-23.48%	48.58%	90.44%	94.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	296,047	276,629	-274,258	346,241	662,301	730,597	789,822	-15.08%
YoY %	7.02%	200.86%	-179.21%	-47.72%	-9.35%	-7.50%	-	-
Horiz. %	37.48%	35.02%	-34.72%	43.84%	83.85%	92.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.21%	35.84%	-	29.13%	22.18%	19.33%	24.48%	-
YoY %	6.61%	0.00%	-	31.33%	14.74%	-21.04%	-	-
Horiz. %	156.09%	146.41%	-	119.00%	90.60%	78.96%	100.00%	-
Total Cost	4,207,835	3,244,491	3,784,800	3,339,264	3,007,461	2,918,652	4,109,245	0.39%
YoY %	29.69%	-14.28%	13.34%	11.03%	3.04%	-28.97%	-	-
Horiz. %	102.40%	78.96%	92.10%	81.26%	73.19%	71.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,063,445	12,000,653	11,886,229	12,087,020	12,113,204	11,079,123	8,237,909	6.56%
YoY %	0.52%	0.96%	-1.66%	-0.22%	9.33%	34.49%	-	-
Horiz. %	146.44%	145.68%	144.29%	146.72%	147.04%	134.49%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	60,013	26,505	-	40,424	333,248	649,855	558,149	-31.03%
YoY %	126.42%	0.00%	-	-87.87%	-48.72%	16.43%	-	-
Horiz. %	10.75%	4.75%	-	7.24%	59.71%	116.43%	100.00%	-
Div Payout %	20.27%	9.58%	-	11.68%	50.32%	88.95%	70.67%	-
YoY %	111.59%	0.00%	-	-76.79%	-43.43%	25.87%	-	-
Horiz. %	28.68%	13.56%	-	16.53%	71.20%	125.87%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	12,063,445	12,000,653	11,886,229	12,087,020	12,113,204	11,079,123	8,237,909	6.56%
YoY %	0.52%	0.96%	-1.66%	-0.22%	9.33%	34.49%	-	-
Horiz. %	146.44%	145.68%	144.29%	146.72%	147.04%	134.49%	100.00%	-
NOSH	4,075,488	4,068,097	4,056,733	4,042,481	3,958,563	3,755,267	2,850,487	6.13%
YoY %	0.18%	0.28%	0.35%	2.12%	5.41%	31.74%	-	-
Horiz. %	142.98%	142.72%	142.32%	141.82%	138.87%	131.74%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	7.62%	9.30%	-5.77%	11.35%	20.92%	22.12%	17.63%	-
YoY %	-18.06%	261.18%	-150.84%	-45.75%	-5.42%	25.47%	-	-
Horiz. %	43.22%	52.75%	-32.73%	64.38%	118.66%	125.47%	100.00%	-
ROE	2.45%	2.31%	-2.31%	2.86%	5.47%	6.59%	9.59%	-
YoY %	6.06%	200.00%	-180.77%	-47.71%	-17.00%	-31.28%	-	-
Horiz. %	25.55%	24.09%	-24.09%	29.82%	57.04%	68.72%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	111.77	87.93	88.21	93.18	96.07	103.84	175.02	-7.19%
YoY %	27.11%	-0.32%	-5.33%	-3.01%	-7.48%	-40.67%	-	-
Horiz. %	63.86%	50.24%	50.40%	53.24%	54.89%	59.33%	100.00%	-
EPS	7.26	6.80	-6.76	8.57	16.73	20.24	27.71	-19.99%
YoY %	6.76%	200.59%	-178.88%	-48.77%	-17.34%	-26.96%	-	-
Horiz. %	26.20%	24.54%	-24.40%	30.93%	60.38%	73.04%	100.00%	-
DPS	1.47	0.65	0.00	1.00	8.42	18.01	19.58	-35.03%
YoY %	126.15%	0.00%	0.00%	-88.12%	-53.25%	-8.02%	-	-
Horiz. %	7.51%	3.32%	0.00%	5.11%	43.00%	91.98%	100.00%	-
NAPS	2.96	2.95	2.93	2.99	3.06	3.07	2.89	0.39%
YoY %	0.34%	0.68%	-2.01%	-2.29%	-0.33%	6.23%	-	-
Horiz. %	102.42%	102.08%	101.38%	103.46%	105.88%	106.23%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 4,042,481
RPS	91.06	71.51	71.53	75.30	76.02	74.91	99.73	-1.50%
YoY %	27.34%	-0.03%	-5.01%	-0.95%	1.48%	-24.89%	-	-
Horiz. %	91.31%	71.70%	71.72%	75.50%	76.23%	75.11%	100.00%	-
EPS	5.92	5.53	-5.48	6.92	13.24	14.60	15.79	-15.07%
YoY %	7.05%	200.91%	-179.19%	-47.73%	-9.32%	-7.54%	-	-
Horiz. %	37.49%	35.02%	-34.71%	43.83%	83.85%	92.46%	100.00%	-
DPS	1.20	0.53	0.00	0.81	6.66	12.99	11.16	-31.03%
YoY %	126.42%	0.00%	0.00%	-87.84%	-48.73%	16.40%	-	-
Horiz. %	10.75%	4.75%	0.00%	7.26%	59.68%	116.40%	100.00%	-
NAPS	2.4115	2.3989	2.3761	2.4162	2.4214	2.2147	1.6468	6.56%
YoY %	0.53%	0.96%	-1.66%	-0.21%	9.33%	34.49%	-	-
Horiz. %	146.44%	145.67%	144.29%	146.72%	147.04%	134.49%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	0.595	1.26	1.05	0.74	2.27	2.99	3.55	-
P/RPS	0.53	1.43	1.19	0.79	2.36	2.88	2.03	-20.04%
YoY %	-62.94%	20.17%	50.63%	-66.53%	-18.06%	41.87%	-	-
Horiz. %	26.11%	70.44%	58.62%	38.92%	116.26%	141.87%	100.00%	-
P/EPS	8.19	18.53	-15.53	8.64	13.57	14.77	12.81	-7.18%
YoY %	-55.80%	219.32%	-279.75%	-36.33%	-8.12%	15.30%	-	-
Horiz. %	63.93%	144.65%	-121.23%	67.45%	105.93%	115.30%	100.00%	-
EY	12.21	5.40	-6.44	11.57	7.37	6.77	7.81	7.72%
YoY %	126.11%	183.85%	-155.66%	56.99%	8.86%	-13.32%	-	-
Horiz. %	156.34%	69.14%	-82.46%	148.14%	94.37%	86.68%	100.00%	-
DY	2.47	0.52	0.00	1.35	3.71	6.02	5.52	-12.53%
YoY %	375.00%	0.00%	0.00%	-63.61%	-38.37%	9.06%	-	-
Horiz. %	44.75%	9.42%	0.00%	24.46%	67.21%	109.06%	100.00%	-
P/NAPS	0.20	0.43	0.36	0.25	0.74	0.97	1.23	-26.11%
YoY %	-53.49%	19.44%	44.00%	-66.22%	-23.71%	-21.14%	-	-
Horiz. %	16.26%	34.96%	29.27%	20.33%	60.16%	78.86%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	17/05/23	23/05/22	25/05/21	14/05/20	09/05/19	14/05/18	11/05/17	-
Price	0.53	1.02	1.02	0.775	2.10	2.94	3.68	-
P/RPS	0.47	1.16	1.16	0.83	2.19	2.83	2.10	-22.07%
YoY %	-59.48%	0.00%	39.76%	-62.10%	-22.61%	34.76%	-	-
Horiz. %	22.38%	55.24%	55.24%	39.52%	104.29%	134.76%	100.00%	-
P/EPS	7.30	15.00	-15.09	9.05	12.55	14.52	13.28	-9.48%
YoY %	-51.33%	199.40%	-266.74%	-27.89%	-13.57%	9.34%	-	-
Horiz. %	54.97%	112.95%	-113.63%	68.15%	94.50%	109.34%	100.00%	-
EY	13.71	6.67	-6.63	11.05	7.97	6.89	7.53	10.49%
YoY %	105.55%	200.60%	-160.00%	38.64%	15.67%	-8.50%	-	-
Horiz. %	182.07%	88.58%	-88.05%	146.75%	105.84%	91.50%	100.00%	-
DY	2.77	0.64	0.00	1.29	4.01	6.12	5.32	-10.30%
YoY %	332.81%	0.00%	0.00%	-67.83%	-34.48%	15.04%	-	-
Horiz. %	52.07%	12.03%	0.00%	24.25%	75.38%	115.04%	100.00%	-
P/NAPS	0.18	0.35	0.35	0.26	0.69	0.96	1.27	-27.78%
YoY %	-48.57%	0.00%	34.62%	-62.32%	-28.12%	-24.41%	-	-
Horiz. %	14.17%	27.56%	27.56%	20.47%	54.33%	75.59%	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