[SEDANIA] YoY TTM Result on 31-Dec-2021 [#4]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 1228.55%
YoY- 170.95%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 49,098 8,338 15,494 12,344 25,330 14,419 8,704 33.38%
PBT 12,187 -11,556 2,949 -4,313 1,860 -1,870 1,310 44.97%
Tax -1,649 -446 -463 -44 -590 -265 539 -
NP 10,538 -12,002 2,486 -4,357 1,270 -2,135 1,849 33.61%
-
NP to SH 8,516 -12,002 2,486 -4,357 1,270 -2,135 1,849 28.95%
-
Tax Rate 13.53% - 15.70% - 31.72% - -41.15% -
Total Cost 38,560 20,340 13,008 16,701 24,060 16,554 6,855 33.32%
-
Net Worth 43,398 31,336 31,495 26,329 33,870 36,000 23,939 10.41%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - 19 19 11 -
Div Payout % - - - - 1.57% 0.00% 0.62% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 43,398 31,336 31,495 26,329 33,870 36,000 23,939 10.41%
NOSH 347,189 302,191 248,387 225,806 225,806 200,000 113,999 20.37%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 21.46% -143.94% 16.04% -35.30% 5.01% -14.81% 21.24% -
ROE 19.62% -38.30% 7.89% -16.55% 3.75% -5.93% 7.72% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 14.14 2.79 6.24 5.47 11.22 7.21 7.64 10.79%
EPS 2.45 -4.02 1.00 -1.93 0.56 -1.07 1.62 7.13%
DPS 0.00 0.00 0.00 0.00 0.01 0.01 0.01 -
NAPS 0.125 0.1049 0.1268 0.1166 0.15 0.18 0.21 -8.27%
Adjusted Per Share Value based on latest NOSH - 347,189
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 13.44 2.28 4.24 3.38 6.93 3.95 2.38 33.41%
EPS 2.33 -3.29 0.68 -1.19 0.35 -0.58 0.51 28.78%
DPS 0.00 0.00 0.00 0.00 0.01 0.01 0.00 -
NAPS 0.1188 0.0858 0.0862 0.0721 0.0927 0.0985 0.0655 10.42%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.515 0.145 0.20 0.10 0.325 0.29 0.435 -
P/RPS 3.64 5.19 3.21 1.83 2.90 4.02 5.70 -7.19%
P/EPS 21.00 -3.61 19.98 -5.18 57.79 -27.17 26.82 -3.99%
EY 4.76 -27.71 5.00 -19.30 1.73 -3.68 3.73 4.14%
DY 0.00 0.00 0.00 0.00 0.03 0.03 0.02 -
P/NAPS 4.12 1.38 1.58 0.86 2.17 1.61 2.07 12.14%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 25/02/21 25/02/20 25/02/19 27/02/18 21/02/17 29/02/16 -
Price 0.385 0.15 0.195 0.13 0.34 0.295 0.40 -
P/RPS 2.72 5.37 3.13 2.38 3.03 4.09 5.24 -10.34%
P/EPS 15.70 -3.73 19.48 -6.74 60.45 -27.63 24.66 -7.24%
EY 6.37 -26.79 5.13 -14.84 1.65 -3.62 4.05 7.83%
DY 0.00 0.00 0.00 0.00 0.03 0.03 0.02 -
P/NAPS 3.08 1.43 1.54 1.11 2.27 1.64 1.90 8.37%

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