[SPSETIA] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
14-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -66.88%
YoY- -46.12%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 3,228,117 2,819,272 2,067,964 2,810,620 3,928,874 4,176,940 4,401,274 -18.59%
PBT -156,650 -369,833 -116,686 415,844 598,230 678,460 659,472 -
Tax -87,872 -66,042 -49,140 -191,352 -176,199 -188,713 -203,928 -42.80%
NP -244,522 -435,876 -165,826 224,492 422,031 489,746 455,544 -
-
NP to SH -321,026 -502,017 -226,172 113,852 343,720 400,640 383,108 -
-
Tax Rate - - - 46.02% 29.45% 27.81% 30.92% -
Total Cost 3,472,639 3,255,148 2,233,790 2,586,128 3,506,843 3,687,193 3,945,730 -8.12%
-
Net Worth 11,805,090 11,719,872 12,046,595 12,087,020 12,208,294 12,083,774 12,062,102 -1.41%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - 40,424 - - -
Div Payout % - - - - 11.76% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 11,805,090 11,719,872 12,046,595 12,087,020 12,208,294 12,083,774 12,062,102 -1.41%
NOSH 4,056,733 4,056,710 4,042,481 4,042,481 4,042,481 4,042,481 4,032,499 0.39%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -7.57% -15.46% -8.02% 7.99% 10.74% 11.73% 10.35% -
ROE -2.72% -4.28% -1.88% 0.94% 2.82% 3.32% 3.18% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 79.57 69.52 51.16 69.53 97.19 103.35 109.83 -19.25%
EPS -11.19 -16.76 -8.86 -3.72 5.27 5.60 6.28 -
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.91 2.89 2.98 2.99 3.02 2.99 3.01 -2.21%
Adjusted Per Share Value based on latest NOSH - 4,042,481
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 67.80 59.21 43.43 59.03 82.51 87.72 92.43 -18.58%
EPS -6.74 -10.54 -4.75 2.39 7.22 8.41 8.05 -
DPS 0.00 0.00 0.00 0.00 0.85 0.00 0.00 -
NAPS 2.4793 2.4614 2.53 2.5385 2.5639 2.5378 2.5332 -1.41%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.99 0.77 0.845 0.74 1.60 1.36 2.16 -
P/RPS 1.24 1.11 1.65 1.06 1.65 1.32 1.97 -26.45%
P/EPS -12.51 -6.22 -15.10 26.27 18.82 13.72 22.59 -
EY -7.99 -16.08 -6.62 3.81 5.31 7.29 4.43 -
DY 0.00 0.00 0.00 0.00 0.62 0.00 0.00 -
P/NAPS 0.34 0.27 0.28 0.25 0.53 0.45 0.72 -39.22%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 13/11/20 13/08/20 14/05/20 26/02/20 13/11/19 14/08/19 -
Price 0.915 0.715 0.79 0.775 1.27 1.34 1.79 -
P/RPS 1.15 1.03 1.54 1.11 1.31 1.30 1.63 -20.66%
P/EPS -11.56 -5.78 -14.12 27.52 14.94 13.52 18.72 -
EY -8.65 -17.31 -7.08 3.63 6.70 7.40 5.34 -
DY 0.00 0.00 0.00 0.00 0.79 0.00 0.00 -
P/NAPS 0.31 0.25 0.27 0.26 0.42 0.45 0.59 -34.75%

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