[SPSETIA] YoY Cumulative 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- 123.43%
YoY- 164.31%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 1,475,950 967,665 867,097 1,052,821 702,655 864,907 655,502 14.47%
PBT 181,196 115,955 118,206 142,390 103,961 126,078 94,396 11.46%
Tax -87,336 -53,023 -38,890 -48,262 -47,838 -48,396 -13,952 35.71%
NP 93,860 62,932 79,316 94,128 56,123 77,682 80,444 2.60%
-
NP to SH 77,327 55,449 67,495 75,231 28,463 52,828 61,486 3.89%
-
Tax Rate 48.20% 45.73% 32.90% 33.89% 46.02% 38.39% 14.78% -
Total Cost 1,382,090 904,733 787,781 958,693 646,532 787,225 575,058 15.72%
-
Net Worth 12,558,638 12,063,445 12,000,653 11,886,229 12,087,020 12,113,204 11,079,123 2.10%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 12,558,638 12,063,445 12,000,653 11,886,229 12,087,020 12,113,204 11,079,123 2.10%
NOSH 4,453,303 4,075,488 4,068,097 4,056,733 4,042,481 3,958,563 3,755,267 2.87%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 6.36% 6.50% 9.15% 8.94% 7.99% 8.98% 12.27% -
ROE 0.62% 0.46% 0.56% 0.63% 0.24% 0.44% 0.55% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 33.49 23.74 21.31 25.95 17.38 21.85 18.16 10.72%
EPS 0.56 0.36 0.04 0.23 -0.93 1.33 1.70 -16.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.85 2.96 2.95 2.93 2.99 3.06 3.07 -1.23%
Adjusted Per Share Value based on latest NOSH - 4,056,733
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 31.15 20.42 18.30 22.22 14.83 18.25 13.83 14.47%
EPS 1.63 1.17 1.42 1.59 0.60 1.11 1.30 3.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6504 2.5459 2.5326 2.5085 2.5508 2.5564 2.3381 2.10%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.47 0.595 1.26 1.05 0.74 2.27 2.99 -
P/RPS 4.39 2.51 5.91 4.05 4.26 10.39 16.46 -19.75%
P/EPS 83.77 43.73 75.94 56.62 105.10 170.10 175.49 -11.58%
EY 1.19 2.29 1.32 1.77 0.95 0.59 0.57 13.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.20 0.43 0.36 0.25 0.74 0.97 -9.86%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 16/05/24 17/05/23 23/05/22 25/05/21 14/05/20 09/05/19 14/05/18 -
Price 1.53 0.53 1.02 1.02 0.775 2.10 2.94 -
P/RPS 4.57 2.23 4.79 3.93 4.46 9.61 16.19 -18.99%
P/EPS 87.19 38.95 61.48 55.00 110.07 157.36 172.56 -10.74%
EY 1.15 2.57 1.63 1.82 0.91 0.64 0.58 12.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.18 0.35 0.35 0.26 0.69 0.96 -9.13%

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