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

Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 186.05%
YoY- 64.13%
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 1,383,815 1,079,445 942,717 967,665 1,707,964 860,940 1,018,446 22.60%
PBT 283,960 135,727 120,077 115,955 194,127 116,640 135,147 63.82%
Tax -110,781 -72,844 -61,958 -53,023 -91,197 -40,320 -30,149 137.55%
NP 173,179 62,883 58,119 62,932 102,930 76,320 104,998 39.46%
-
NP to SH 148,238 51,822 43,064 55,449 90,317 70,188 80,093 50.57%
-
Tax Rate 39.01% 53.67% 51.60% 45.73% 46.98% 34.57% 22.31% -
Total Cost 1,210,636 1,016,562 884,598 904,733 1,605,034 784,620 913,448 20.59%
-
Net Worth 12,168,928 12,148,518 12,228,551 12,063,445 12,084,277 11,980,559 12,001,045 0.92%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 56,228 - - - 60,013 - - -
Div Payout % 37.93% - - - 66.45% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 12,168,928 12,148,518 12,228,551 12,063,445 12,084,277 11,980,559 12,001,045 0.92%
NOSH 4,354,837 4,088,268 4,062,641 4,075,488 4,075,488 4,075,488 4,068,112 4.63%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 12.51% 5.83% 6.17% 6.50% 6.03% 8.86% 10.31% -
ROE 1.22% 0.43% 0.35% 0.46% 0.75% 0.59% 0.67% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 32.98 26.48 23.20 23.74 41.84 21.13 25.03 20.12%
EPS 3.53 -0.22 1.06 0.36 1.46 0.10 1.97 47.37%
DPS 1.34 0.00 0.00 0.00 1.47 0.00 0.00 -
NAPS 2.90 2.98 3.01 2.96 2.96 2.94 2.95 -1.13%
Adjusted Per Share Value based on latest NOSH - 4,354,837
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 30.11 23.48 20.51 21.05 37.16 18.73 22.16 22.60%
EPS 3.23 1.13 0.94 1.21 1.96 1.53 1.74 50.87%
DPS 1.22 0.00 0.00 0.00 1.31 0.00 0.00 -
NAPS 2.6475 2.6431 2.6605 2.6246 2.6291 2.6065 2.611 0.92%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.80 1.03 0.545 0.595 0.60 0.575 0.68 -
P/RPS 2.43 3.89 2.35 2.51 1.43 2.72 2.72 -7.22%
P/EPS 22.65 81.03 51.42 43.73 27.12 33.38 34.54 -24.46%
EY 4.42 1.23 1.94 2.29 3.69 3.00 2.90 32.33%
DY 1.68 0.00 0.00 0.00 2.45 0.00 0.00 -
P/NAPS 0.28 0.35 0.18 0.20 0.20 0.20 0.23 13.97%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 23/11/23 16/08/23 17/05/23 28/02/23 17/11/22 18/08/22 -
Price 0.845 0.845 0.78 0.53 0.62 0.53 0.74 -
P/RPS 2.56 3.19 3.36 2.23 1.48 2.51 2.96 -9.20%
P/EPS 23.92 66.47 73.58 38.95 28.03 30.77 37.59 -25.95%
EY 4.18 1.50 1.36 2.57 3.57 3.25 2.66 35.05%
DY 1.59 0.00 0.00 0.00 2.37 0.00 0.00 -
P/NAPS 0.29 0.28 0.26 0.18 0.21 0.18 0.25 10.37%

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