[SPSETIA] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 14.74%
YoY- -193.4%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 2,730,144 2,135,592 1,052,821 3,228,117 2,114,454 1,033,982 702,655 146.94%
PBT 353,687 301,410 142,390 -156,650 -277,375 -58,343 103,961 126.03%
Tax -132,980 -102,988 -48,262 -87,872 -49,532 -24,570 -47,838 97.57%
NP 220,707 198,422 94,128 -244,522 -326,907 -82,913 56,123 148.93%
-
NP to SH 161,050 150,037 75,231 -321,026 -376,513 -113,086 28,463 217.19%
-
Tax Rate 37.60% 34.17% 33.89% - - - 46.02% -
Total Cost 2,509,437 1,937,170 958,693 3,472,639 2,441,361 1,116,895 646,532 146.77%
-
Net Worth 11,833,457 11,967,364 11,886,229 11,805,090 11,719,872 12,046,595 12,087,020 -1.40%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 11,833,457 11,967,364 11,886,229 11,805,090 11,719,872 12,046,595 12,087,020 -1.40%
NOSH 4,067,955 4,056,733 4,056,733 4,056,733 4,056,710 4,042,481 4,042,481 0.41%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 8.08% 9.29% 8.94% -7.57% -15.46% -8.02% 7.99% -
ROE 1.36% 1.25% 0.63% -2.72% -3.21% -0.94% 0.24% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 67.14 52.64 25.95 79.57 52.14 25.58 17.38 145.99%
EPS 0.71 2.07 0.23 -11.19 -12.57 -4.43 -0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.91 2.95 2.93 2.91 2.89 2.98 2.99 -1.79%
Adjusted Per Share Value based on latest NOSH - 4,056,733
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 54.58 42.69 21.05 64.53 42.27 20.67 14.05 146.91%
EPS 3.22 3.00 1.50 -6.42 -7.53 -2.26 0.57 216.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3655 2.3923 2.3761 2.3598 2.3428 2.4081 2.4162 -1.40%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.23 1.06 1.05 0.99 0.77 0.845 0.74 -
P/RPS 1.83 2.01 4.05 1.24 1.48 3.30 4.26 -43.03%
P/EPS 31.06 28.66 56.62 -12.51 -8.29 -30.21 105.10 -55.59%
EY 3.22 3.49 1.77 -7.99 -12.06 -3.31 0.95 125.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.36 0.36 0.34 0.27 0.28 0.25 41.27%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 18/08/21 25/05/21 25/02/21 13/11/20 13/08/20 14/05/20 -
Price 1.38 1.09 1.02 0.915 0.715 0.79 0.775 -
P/RPS 2.06 2.07 3.93 1.15 1.37 3.09 4.46 -40.21%
P/EPS 34.84 29.47 55.00 -11.56 -7.70 -28.24 110.07 -53.52%
EY 2.87 3.39 1.82 -8.65 -12.99 -3.54 0.91 114.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.37 0.35 0.31 0.25 0.27 0.26 48.34%

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