[SPSETIA] QoQ Quarter Result on 31-Dec-2022 [#4]

Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 28.68%
YoY- -26.76%
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,079,445 942,717 967,665 1,707,964 860,940 1,018,446 867,097 15.70%
PBT 135,727 120,077 115,955 194,127 116,640 135,147 118,206 9.64%
Tax -72,844 -61,958 -53,023 -91,197 -40,320 -30,149 -38,890 51.89%
NP 62,883 58,119 62,932 102,930 76,320 104,998 79,316 -14.32%
-
NP to SH 51,822 43,064 55,449 90,317 70,188 80,093 67,495 -16.13%
-
Tax Rate 53.67% 51.60% 45.73% 46.98% 34.57% 22.31% 32.90% -
Total Cost 1,016,562 884,598 904,733 1,605,034 784,620 913,448 787,781 18.50%
-
Net Worth 12,148,518 12,228,551 12,063,445 12,084,277 11,980,559 12,001,045 12,000,653 0.81%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - 60,013 - - - -
Div Payout % - - - 66.45% - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 12,148,518 12,228,551 12,063,445 12,084,277 11,980,559 12,001,045 12,000,653 0.81%
NOSH 4,088,268 4,062,641 4,075,488 4,075,488 4,075,488 4,068,112 4,068,097 0.32%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 5.83% 6.17% 6.50% 6.03% 8.86% 10.31% 9.15% -
ROE 0.43% 0.35% 0.46% 0.75% 0.59% 0.67% 0.56% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 26.48 23.20 23.74 41.84 21.13 25.03 21.31 15.56%
EPS -0.22 1.06 0.36 1.46 0.10 1.97 0.04 -
DPS 0.00 0.00 0.00 1.47 0.00 0.00 0.00 -
NAPS 2.98 3.01 2.96 2.96 2.94 2.95 2.95 0.67%
Adjusted Per Share Value based on latest NOSH - 4,075,488
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 22.68 19.81 20.33 35.89 18.09 21.40 18.22 15.70%
EPS 1.09 0.90 1.17 1.90 1.47 1.68 1.42 -16.15%
DPS 0.00 0.00 0.00 1.26 0.00 0.00 0.00 -
NAPS 2.5527 2.5695 2.5348 2.5392 2.5174 2.5217 2.5217 0.81%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.03 0.545 0.595 0.60 0.575 0.68 1.26 -
P/RPS 3.89 2.35 2.51 1.43 2.72 2.72 5.91 -24.31%
P/EPS 81.03 51.42 43.73 27.12 33.38 34.54 75.94 4.41%
EY 1.23 1.94 2.29 3.69 3.00 2.90 1.32 -4.59%
DY 0.00 0.00 0.00 2.45 0.00 0.00 0.00 -
P/NAPS 0.35 0.18 0.20 0.20 0.20 0.23 0.43 -12.81%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 23/11/23 16/08/23 17/05/23 28/02/23 17/11/22 18/08/22 23/05/22 -
Price 0.845 0.78 0.53 0.62 0.53 0.74 1.02 -
P/RPS 3.19 3.36 2.23 1.48 2.51 2.96 4.79 -23.71%
P/EPS 66.47 73.58 38.95 28.03 30.77 37.59 61.48 5.33%
EY 1.50 1.36 2.57 3.57 3.25 2.66 1.63 -5.38%
DY 0.00 0.00 0.00 2.37 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.18 0.21 0.18 0.25 0.35 -13.81%

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