[SEDANIA] QoQ Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 12,167 11,660 8,689 12,160 9,084 9,040 10,942 7.35% QoQ % 4.35% 34.19% -28.54% 33.86% 0.49% -17.38% - Horiz. % 111.20% 106.56% 79.41% 111.13% 83.02% 82.62% 100.00%
PBT 1,876 1,827 -788 1,195 1,319 829 1,353 24.42% QoQ % 2.68% 331.85% -165.94% -9.40% 59.11% -38.73% - Horiz. % 138.65% 135.03% -58.24% 88.32% 97.49% 61.27% 100.00%
Tax -303 -207 191 -375 -663 -319 -985 -54.53% QoQ % -46.38% -208.38% 150.93% 43.44% -107.84% 67.61% - Horiz. % 30.76% 21.02% -19.39% 38.07% 67.31% 32.39% 100.00%
NP 1,573 1,620 -597 820 656 510 368 164.08% QoQ % -2.90% 371.36% -172.80% 25.00% 28.63% 38.59% - Horiz. % 427.45% 440.22% -162.23% 222.83% 178.26% 138.59% 100.00%
NP to SH 1,560 1,408 -370 323 530 283 599 89.62% QoQ % 10.80% 480.54% -214.55% -39.06% 87.28% -52.75% - Horiz. % 260.43% 235.06% -61.77% 53.92% 88.48% 47.25% 100.00%
Tax Rate 16.15 % 11.33 % - % 31.38 % 50.27 % 38.48 % 72.80 % -63.45% QoQ % 42.54% 0.00% 0.00% -37.58% 30.64% -47.14% - Horiz. % 22.18% 15.56% 0.00% 43.10% 69.05% 52.86% 100.00%
Total Cost 10,594 10,040 9,286 11,340 8,428 8,530 10,574 0.13% QoQ % 5.52% 8.12% -18.11% 34.55% -1.20% -19.33% - Horiz. % 100.19% 94.95% 87.82% 107.24% 79.70% 80.67% 100.00%
Net Worth 44,669 43,071 41,489 42,025 41,141 41,454 43,398 1.95% QoQ % 3.71% 3.81% -1.28% 2.15% -0.75% -4.48% - Horiz. % 102.93% 99.25% 95.60% 96.84% 94.80% 95.52% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 44,669 43,071 41,489 42,025 41,141 41,454 43,398 1.95% QoQ % 3.71% 3.81% -1.28% 2.15% -0.75% -4.48% - Horiz. % 102.93% 99.25% 95.60% 96.84% 94.80% 95.52% 100.00%
NOSH 347,352 347,352 347,485 347,322 347,189 347,189 347,189 0.03% QoQ % 0.00% -0.04% 0.05% 0.04% 0.00% 0.00% - Horiz. % 100.05% 100.05% 100.09% 100.04% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 12.93 % 13.89 % -6.87 % 6.74 % 7.22 % 5.64 % 3.36 % 146.18% QoQ % -6.91% 302.18% -201.93% -6.65% 28.01% 67.86% - Horiz. % 384.82% 413.39% -204.46% 200.60% 214.88% 167.86% 100.00%
ROE 3.49 % 3.27 % -0.89 % 0.77 % 1.29 % 0.68 % 1.38 % 85.94% QoQ % 6.73% 467.42% -215.58% -40.31% 89.71% -50.72% - Horiz. % 252.90% 236.96% -64.49% 55.80% 93.48% 49.28% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 3.50 3.36 2.50 3.50 2.62 2.60 3.15 7.30% QoQ % 4.17% 34.40% -28.57% 33.59% 0.77% -17.46% - Horiz. % 111.11% 106.67% 79.37% 111.11% 83.17% 82.54% 100.00%
EPS 0.45 0.41 -0.11 0.09 0.15 0.08 0.17 91.70% QoQ % 9.76% 472.73% -222.22% -40.00% 87.50% -52.94% - Horiz. % 264.71% 241.18% -64.71% 52.94% 88.24% 47.06% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1286 0.1240 0.1194 0.1210 0.1185 0.1194 0.1250 1.92% QoQ % 3.71% 3.85% -1.32% 2.11% -0.75% -4.48% - Horiz. % 102.88% 99.20% 95.52% 96.80% 94.80% 95.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 365,352 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 3.33 3.19 2.38 3.33 2.49 2.47 2.99 7.47% QoQ % 4.39% 34.03% -28.53% 33.73% 0.81% -17.39% - Horiz. % 111.37% 106.69% 79.60% 111.37% 83.28% 82.61% 100.00%
EPS 0.43 0.39 -0.10 0.09 0.15 0.08 0.16 93.65% QoQ % 10.26% 490.00% -211.11% -40.00% 87.50% -50.00% - Horiz. % 268.75% 243.75% -62.50% 56.25% 93.75% 50.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1223 0.1179 0.1136 0.1150 0.1126 0.1135 0.1188 1.96% QoQ % 3.73% 3.79% -1.22% 2.13% -0.79% -4.46% - Horiz. % 102.95% 99.24% 95.62% 96.80% 94.78% 95.54% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.2100 0.2050 0.2650 0.3000 0.5050 0.3400 0.5150 -
P/RPS 6.00 6.11 10.60 8.57 19.30 13.06 16.34 -48.82% QoQ % -1.80% -42.36% 23.69% -55.60% 47.78% -20.07% - Horiz. % 36.72% 37.39% 64.87% 52.45% 118.12% 79.93% 100.00%
P/EPS 46.76 50.57 -248.87 322.59 330.81 417.12 298.50 -71.04% QoQ % -7.53% 120.32% -177.15% -2.48% -20.69% 39.74% - Horiz. % 15.66% 16.94% -83.37% 108.07% 110.82% 139.74% 100.00%
EY 2.14 1.98 -0.40 0.31 0.30 0.24 0.34 242.05% QoQ % 8.08% 595.00% -229.03% 3.33% 25.00% -29.41% - Horiz. % 629.41% 582.35% -117.65% 91.18% 88.24% 70.59% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.63 1.65 2.22 2.48 4.26 2.85 4.12 -46.20% QoQ % -1.21% -25.68% -10.48% -41.78% 49.47% -30.83% - Horiz. % 39.56% 40.05% 53.88% 60.19% 103.40% 69.17% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 24/05/23 28/02/23 29/11/22 30/08/22 30/05/22 28/02/22 -
Price 0.2050 0.2050 0.2200 0.2400 0.3000 0.3500 0.3850 -
P/RPS 5.85 6.11 8.80 6.86 11.47 13.44 12.22 -38.89% QoQ % -4.26% -30.57% 28.28% -40.19% -14.66% 9.98% - Horiz. % 47.87% 50.00% 72.01% 56.14% 93.86% 109.98% 100.00%
P/EPS 45.65 50.57 -206.61 258.07 196.52 429.39 223.15 -65.38% QoQ % -9.73% 124.48% -180.06% 31.32% -54.23% 92.42% - Horiz. % 20.46% 22.66% -92.59% 115.65% 88.07% 192.42% 100.00%
EY 2.19 1.98 -0.48 0.39 0.51 0.23 0.45 188.01% QoQ % 10.61% 512.50% -223.08% -23.53% 121.74% -48.89% - Horiz. % 486.67% 440.00% -106.67% 86.67% 113.33% 51.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.59 1.65 1.84 1.98 2.53 2.93 3.08 -35.73% QoQ % -3.64% -10.33% -7.07% -21.74% -13.65% -4.87% - Horiz. % 51.62% 53.57% 59.74% 64.29% 82.14% 95.13% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Sedania Innovator Berhad - 3Q2022.pdf 
