[SPSETIA] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 35.58%
YoY- 164.31%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,032,604 594,552 1,082,771 1,052,821 1,113,663 1,080,472 331,327 112.92%
PBT 188,777 52,277 159,020 142,390 120,725 -219,032 -162,304 -
Tax -62,139 -29,992 -54,726 -48,262 -38,340 -24,962 23,268 -
NP 126,638 22,285 104,294 94,128 82,385 -243,994 -139,036 -
-
NP to SH 123,315 11,013 74,806 75,231 55,487 -263,427 -141,549 -
-
Tax Rate 32.92% 57.37% 34.41% 33.89% 31.76% - - -
Total Cost 905,966 572,267 978,477 958,693 1,031,278 1,324,466 470,363 54.62%
-
Net Worth 12,070,054 11,833,457 11,967,364 11,886,229 11,805,090 11,719,872 12,046,595 0.12%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 26,505 - - - - - - -
Div Payout % 21.49% - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 12,070,054 11,833,457 11,967,364 11,886,229 11,805,090 11,719,872 12,046,595 0.12%
NOSH 4,067,978 4,067,955 4,056,733 4,056,733 4,056,733 4,056,710 4,042,481 0.41%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 12.26% 3.75% 9.63% 8.94% 7.40% -22.58% -41.96% -
ROE 1.02% 0.09% 0.63% 0.63% 0.47% -2.25% -1.18% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 25.32 14.62 26.69 25.95 27.45 26.64 8.20 111.61%
EPS 3.02 -1.35 1.84 0.23 1.37 -8.12 -3.50 -
DPS 0.65 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.96 2.91 2.95 2.93 2.91 2.89 2.98 -0.44%
Adjusted Per Share Value based on latest NOSH - 4,056,733
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 20.64 11.89 21.64 21.05 22.26 21.60 6.62 112.97%
EPS 2.47 0.22 1.50 1.50 1.11 -5.27 -2.83 -
DPS 0.53 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4128 2.3655 2.3923 2.3761 2.3598 2.3428 2.4081 0.12%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.29 1.23 1.06 1.05 0.99 0.77 0.845 -
P/RPS 5.09 8.41 3.97 4.05 3.61 2.89 10.31 -37.45%
P/EPS 42.66 454.17 57.48 56.62 72.38 -11.85 -24.13 -
EY 2.34 0.22 1.74 1.77 1.38 -8.44 -4.14 -
DY 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.42 0.36 0.36 0.34 0.27 0.28 35.05%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 23/11/21 18/08/21 25/05/21 25/02/21 13/11/20 13/08/20 -
Price 1.28 1.38 1.09 1.02 0.915 0.715 0.79 -
P/RPS 5.05 9.44 4.08 3.93 3.33 2.68 9.64 -34.93%
P/EPS 42.33 509.56 59.11 55.00 66.90 -11.01 -22.56 -
EY 2.36 0.20 1.69 1.82 1.49 -9.09 -4.43 -
DY 0.51 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.37 0.35 0.31 0.25 0.27 36.25%

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