[SPSETIA] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
18-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 118.67%
YoY- -1.63%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 967,665 4,454,447 2,746,483 1,885,543 867,097 3,762,748 2,730,144 -49.94%
PBT 115,955 564,120 369,993 253,353 118,206 542,464 353,687 -52.48%
Tax -53,023 -200,556 -109,359 -69,039 -38,890 -195,119 -132,980 -45.85%
NP 62,932 363,564 260,634 184,314 79,316 347,345 220,707 -56.71%
-
NP to SH 55,449 308,093 217,776 147,588 67,495 284,365 161,050 -50.90%
-
Tax Rate 45.73% 35.55% 29.56% 27.25% 32.90% 35.97% 37.60% -
Total Cost 904,733 4,090,883 2,485,849 1,701,229 787,781 3,415,403 2,509,437 -49.37%
-
Net Worth 12,063,445 12,084,277 11,980,559 12,001,045 12,000,653 12,070,054 11,833,457 1.29%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 60,013 - - - 26,505 - -
Div Payout % - 19.48% - - - 9.32% - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 12,063,445 12,084,277 11,980,559 12,001,045 12,000,653 12,070,054 11,833,457 1.29%
NOSH 4,075,488 4,075,488 4,075,488 4,068,112 4,068,097 4,067,978 4,067,955 0.12%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 6.50% 8.16% 9.49% 9.78% 9.15% 9.23% 8.08% -
ROE 0.46% 2.55% 1.82% 1.23% 0.56% 2.36% 1.36% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 23.74 109.11 67.40 46.35 21.31 92.28 67.14 -50.02%
EPS 0.36 3.57 2.11 2.01 0.04 3.75 0.71 -36.44%
DPS 0.00 1.47 0.00 0.00 0.00 0.65 0.00 -
NAPS 2.96 2.96 2.94 2.95 2.95 2.96 2.91 1.14%
Adjusted Per Share Value based on latest NOSH - 4,068,112
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 20.93 96.34 59.40 40.78 18.75 81.38 59.05 -49.94%
EPS 1.20 6.66 4.71 3.19 1.46 6.15 3.48 -50.85%
DPS 0.00 1.30 0.00 0.00 0.00 0.57 0.00 -
NAPS 2.6092 2.6137 2.5912 2.5957 2.5956 2.6106 2.5594 1.29%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.595 0.60 0.575 0.68 1.26 1.29 1.23 -
P/RPS 2.51 0.55 0.85 1.47 5.91 1.40 1.83 23.47%
P/EPS 43.73 7.95 10.76 18.74 75.94 18.50 31.06 25.64%
EY 2.29 12.58 9.29 5.34 1.32 5.41 3.22 -20.34%
DY 0.00 2.45 0.00 0.00 0.00 0.50 0.00 -
P/NAPS 0.20 0.20 0.20 0.23 0.43 0.44 0.42 -39.04%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 17/05/23 28/02/23 17/11/22 18/08/22 23/05/22 28/02/22 23/11/21 -
Price 0.53 0.62 0.53 0.74 1.02 1.28 1.38 -
P/RPS 2.23 0.57 0.79 1.60 4.79 1.39 2.06 5.43%
P/EPS 38.95 8.22 9.92 20.40 61.48 18.35 34.84 7.72%
EY 2.57 12.17 10.08 4.90 1.63 5.45 2.87 -7.10%
DY 0.00 2.37 0.00 0.00 0.00 0.51 0.00 -
P/NAPS 0.18 0.21 0.18 0.25 0.35 0.43 0.47 -47.29%

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