[SEB] QoQ Quarter Result on 2022-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 68,959 63,577 71,448 43,878 48,916 30,034 41,460 40.25% QoQ % 8.47% -11.02% 62.83% -10.30% 62.87% -27.56% - Horiz. % 166.33% 153.35% 172.33% 105.83% 117.98% 72.44% 100.00%
PBT 1,172 1,227 1,401 1,074 1,719 756 8,161 -72.48% QoQ % -4.48% -12.42% 30.45% -37.52% 127.38% -90.74% - Horiz. % 14.36% 15.03% 17.17% 13.16% 21.06% 9.26% 100.00%
Tax 0 0 200 0 0 1 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 20,000.00% 0.00% 0.00% 100.00% -
NP 1,172 1,227 1,601 1,074 1,719 757 8,161 -72.48% QoQ % -4.48% -23.36% 49.07% -37.52% 127.08% -90.72% - Horiz. % 14.36% 15.03% 19.62% 13.16% 21.06% 9.28% 100.00%
NP to SH 1,172 1,227 1,601 1,074 1,719 757 8,161 -72.48% QoQ % -4.48% -23.36% 49.07% -37.52% 127.08% -90.72% - Horiz. % 14.36% 15.03% 19.62% 13.16% 21.06% 9.28% 100.00%
Tax Rate - % - % -14.28 % - % - % -0.13 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 10,984.62% 0.00% 0.00% 100.00% -
Total Cost 67,787 62,350 69,847 42,804 47,197 29,277 33,299 60.42% QoQ % 8.72% -10.73% 63.18% -9.31% 61.21% -12.08% - Horiz. % 203.57% 187.24% 209.76% 128.54% 141.74% 87.92% 100.00%
Net Worth 31,872 31,075 29,481 27,888 27,091 25,497 24,701 18.47% QoQ % 2.56% 5.41% 5.71% 2.94% 6.25% 3.23% - Horiz. % 129.03% 125.81% 119.35% 112.90% 109.68% 103.23% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 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 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 31,872 31,075 29,481 27,888 27,091 25,497 24,701 18.47% QoQ % 2.56% 5.41% 5.71% 2.94% 6.25% 3.23% - Horiz. % 129.03% 125.81% 119.35% 112.90% 109.68% 103.23% 100.00%
NOSH 79,681 79,681 79,681 79,681 79,681 79,681 79,681 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 1.70 % 1.93 % 2.24 % 2.45 % 3.51 % 2.52 % 19.68 % -80.37% QoQ % -11.92% -13.84% -8.57% -30.20% 39.29% -87.20% - Horiz. % 8.64% 9.81% 11.38% 12.45% 17.84% 12.80% 100.00%
ROE 3.68 % 3.95 % 5.43 % 3.85 % 6.35 % 2.97 % 33.04 % -76.76% QoQ % -6.84% -27.26% 41.04% -39.37% 113.80% -91.01% - Horiz. % 11.14% 11.96% 16.43% 11.65% 19.22% 8.99% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 86.54 79.79 89.67 55.07 61.39 37.69 52.03 40.25% QoQ % 8.46% -11.02% 62.83% -10.29% 62.88% -27.56% - Horiz. % 166.33% 153.35% 172.34% 105.84% 117.99% 72.44% 100.00%
EPS 1.47 1.54 2.01 1.35 2.16 0.95 10.24 -72.49% QoQ % -4.55% -23.38% 48.89% -37.50% 127.37% -90.72% - Horiz. % 14.36% 15.04% 19.63% 13.18% 21.09% 9.28% 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 0.4000 0.3900 0.3700 0.3500 0.3400 0.3200 0.3100 18.47% QoQ % 2.56% 5.41% 5.71% 2.94% 6.25% 3.23% - Horiz. % 129.03% 125.81% 119.35% 112.90% 109.68% 103.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 86.20 79.47 89.31 54.85 61.15 37.54 51.83 40.24% QoQ % 8.47% -11.02% 62.83% -10.30% 62.89% -27.57% - Horiz. % 166.31% 153.33% 172.31% 105.83% 117.98% 72.43% 100.00%
EPS 1.47 1.53 2.00 1.34 2.15 0.95 10.20 -72.41% QoQ % -3.92% -23.50% 49.25% -37.67% 126.32% -90.69% - Horiz. % 14.41% 15.00% 19.61% 13.14% 21.08% 9.31% 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 0.3984 0.3884 0.3685 0.3486 0.3386 0.3187 0.3088 18.46% QoQ % 2.57% 5.40% 5.71% 2.95% 6.24% 3.21% - Horiz. % 129.02% 125.78% 119.33% 112.89% 109.65% 103.21% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.1200 1.1200 1.1400 1.2700 1.2600 0.9100 1.0100 -
P/RPS 1.29 1.40 1.27 2.31 2.05 2.41 1.94 -23.76% QoQ % -7.86% 10.24% -45.02% 12.68% -14.94% 24.23% - Horiz. % 66.49% 72.16% 65.46% 119.07% 105.67% 124.23% 100.00%
P/EPS 76.15 72.73 56.74 94.22 58.40 95.79 9.86 289.26% QoQ % 4.70% 28.18% -39.78% 61.34% -39.03% 871.50% - Horiz. % 772.31% 737.63% 575.46% 955.58% 592.29% 971.50% 100.00%
EY 1.31 1.37 1.76 1.06 1.71 1.04 10.14 -74.35% QoQ % -4.38% -22.16% 66.04% -38.01% 64.42% -89.74% - Horiz. % 12.92% 13.51% 17.36% 10.45% 16.86% 10.26% 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 2.80 2.87 3.08 3.63 3.71 2.84 3.26 -9.62% QoQ % -2.44% -6.82% -15.15% -2.16% 30.63% -12.88% - Horiz. % 85.89% 88.04% 94.48% 111.35% 113.80% 87.12% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 25/11/22 26/08/22 31/05/22 - 26/11/21 30/09/21 -
Price 1.0900 1.2000 1.2800 1.2100 1.3600 1.3100 0.9100 -
P/RPS 1.26 1.50 1.43 2.20 2.22 3.48 1.75 -19.62% QoQ % -16.00% 4.90% -35.00% -0.90% -36.21% 98.86% - Horiz. % 72.00% 85.71% 81.71% 125.71% 126.86% 198.86% 100.00%
P/EPS 74.11 77.93 63.70 89.77 63.04 137.89 8.88 309.86% QoQ % -4.90% 22.34% -29.04% 42.40% -54.28% 1,452.82% - Horiz. % 834.57% 877.59% 717.34% 1,010.92% 709.91% 1,552.82% 100.00%
EY 1.35 1.28 1.57 1.11 1.59 0.73 11.26 -75.59% QoQ % 5.47% -18.47% 41.44% -30.19% 117.81% -93.52% - Horiz. % 11.99% 11.37% 13.94% 9.86% 14.12% 6.48% 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 2.73 3.08 3.46 3.46 4.00 4.09 2.94 -4.81% QoQ % -11.36% -10.98% 0.00% -13.50% -2.20% 39.12% - Horiz. % 92.86% 104.76% 117.69% 117.69% 136.05% 139.12% 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
Q3 2022 REPORTING.pdf 
