[SPSETIA] QoQ Annualized Quarter Result on 31-Dec-2023 [#4]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 48.95%
YoY- -3.09%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 5,941,024 5,903,800 4,373,642 3,986,436 3,820,764 3,870,660 4,454,447 21.18%
PBT 1,296,050 724,784 655,719 495,678 472,064 463,820 564,120 74.20%
Tax -487,760 -349,344 -298,606 -250,433 -229,962 -212,092 -200,556 80.94%
NP 808,290 375,440 357,113 245,245 242,102 251,728 363,564 70.42%
-
NP to SH 744,720 309,308 298,573 200,446 197,026 221,796 308,093 80.20%
-
Tax Rate 37.63% 48.20% 45.54% 50.52% 48.71% 45.73% 35.55% -
Total Cost 5,132,734 5,528,360 4,016,529 3,741,190 3,578,662 3,618,932 4,090,883 16.34%
-
Net Worth 13,008,612 12,558,638 12,168,928 12,148,518 20,881,981 12,063,445 12,084,277 5.04%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - 56,228 - - - 60,013 -
Div Payout % - - 18.83% - - - 19.48% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 13,008,612 12,558,638 12,168,928 12,148,518 20,881,981 12,063,445 12,084,277 5.04%
NOSH 4,761,204 4,453,303 4,354,837 4,088,268 6,937,535 4,075,488 4,075,488 10.93%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 13.61% 6.36% 8.17% 6.15% 6.34% 6.50% 8.16% -
ROE 5.72% 2.46% 2.45% 1.65% 0.94% 1.84% 2.55% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 126.96 133.98 104.23 97.79 55.07 94.97 109.11 10.63%
EPS 14.06 2.24 4.80 1.60 2.84 1.44 3.57 149.59%
DPS 0.00 0.00 1.34 0.00 0.00 0.00 1.47 -
NAPS 2.78 2.85 2.90 2.98 3.01 2.96 2.96 -4.09%
Adjusted Per Share Value based on latest NOSH - 4,354,837
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 118.76 118.02 87.43 79.69 76.38 77.37 89.04 21.18%
EPS 14.89 6.18 5.97 4.01 3.94 4.43 6.16 80.20%
DPS 0.00 0.00 1.12 0.00 0.00 0.00 1.20 -
NAPS 2.6004 2.5105 2.4326 2.4285 4.1743 2.4115 2.4157 5.03%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.38 1.47 0.80 1.03 0.545 0.595 0.60 -
P/RPS 1.09 1.10 0.77 1.05 0.99 0.63 0.55 57.84%
P/EPS 8.67 20.94 11.24 20.95 19.19 10.93 7.95 5.95%
EY 11.53 4.78 8.89 4.77 5.21 9.15 12.58 -5.64%
DY 0.00 0.00 1.68 0.00 0.00 0.00 2.45 -
P/NAPS 0.50 0.52 0.28 0.35 0.18 0.20 0.20 84.30%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 14/08/24 16/05/24 29/02/24 23/11/23 16/08/23 17/05/23 28/02/23 -
Price 1.52 1.53 0.845 0.845 0.78 0.53 0.62 -
P/RPS 1.20 1.14 0.81 0.86 1.42 0.56 0.57 64.33%
P/EPS 9.55 21.80 11.88 17.19 27.46 9.74 8.22 10.52%
EY 10.47 4.59 8.42 5.82 3.64 10.27 12.17 -9.55%
DY 0.00 0.00 1.59 0.00 0.00 0.00 2.37 -
P/NAPS 0.55 0.54 0.29 0.28 0.26 0.18 0.21 90.11%

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