[SEB] YoY Quarter Result on 2022-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 61,603 43,878 18,907 17,514 14,759 19,265 20,339 20.28% YoY % 40.40% 132.07% 7.95% 18.67% -23.39% -5.28% - Horiz. % 302.88% 215.73% 92.96% 86.11% 72.57% 94.72% 100.00%
PBT 1,412 1,074 -3,682 425 -2,229 -1,643 1,571 -1.76% YoY % 31.47% 129.17% -966.35% 119.07% -35.67% -204.58% - Horiz. % 89.88% 68.36% -234.37% 27.05% -141.88% -104.58% 100.00%
Tax 0 0 0 0 0 -16 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% 100.00% -
NP 1,412 1,074 -3,682 425 -2,229 -1,659 1,571 -1.76% YoY % 31.47% 129.17% -966.35% 119.07% -34.36% -205.60% - Horiz. % 89.88% 68.36% -234.37% 27.05% -141.88% -105.60% 100.00%
NP to SH 1,412 1,074 -3,682 425 -2,229 -1,659 1,571 -1.76% YoY % 31.47% 129.17% -966.35% 119.07% -34.36% -205.60% - Horiz. % 89.88% 68.36% -234.37% 27.05% -141.88% -105.60% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 60,191 42,804 22,589 17,089 16,988 20,924 18,768 21.43% YoY % 40.62% 89.49% 32.18% 0.59% -18.81% 11.49% - Horiz. % 320.71% 228.07% 120.36% 91.05% 90.52% 111.49% 100.00%
Net Worth 33,466 27,888 16,733 20,717 23,107 31,075 29,481 2.13% YoY % 20.00% 66.67% -19.23% -10.34% -25.64% 5.41% - Horiz. % 113.51% 94.59% 56.76% 70.27% 78.38% 105.41% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 33,466 27,888 16,733 20,717 23,107 31,075 29,481 2.13% YoY % 20.00% 66.67% -19.23% -10.34% -25.64% 5.41% - Horiz. % 113.51% 94.59% 56.76% 70.27% 78.38% 105.41% 100.00%
NOSH 79,681 79,681 79,681 79,681 79,681 79,681 79,681 - YoY % 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 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 2.29 % 2.45 % -19.47 % 2.43 % -15.10 % -8.61 % 7.72 % -18.33% YoY % -6.53% 112.58% -901.23% 116.09% -75.38% -211.53% - Horiz. % 29.66% 31.74% -252.20% 31.48% -195.60% -111.53% 100.00%
ROE 4.22 % 3.85 % -22.00 % 2.05 % -9.65 % -5.34 % 5.33 % -3.82% YoY % 9.61% 117.50% -1,173.17% 121.24% -80.71% -200.19% - Horiz. % 79.17% 72.23% -412.76% 38.46% -181.05% -100.19% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 77.31 55.07 23.73 21.98 18.52 24.18 25.53 20.27% YoY % 40.38% 132.07% 7.96% 18.68% -23.41% -5.29% - Horiz. % 302.82% 215.71% 92.95% 86.09% 72.54% 94.71% 100.00%
EPS 1.77 1.35 -4.62 0.53 -2.80 -2.08 1.97 -1.77% YoY % 31.11% 129.22% -971.70% 118.93% -34.62% -205.58% - Horiz. % 89.85% 68.53% -234.52% 26.90% -142.13% -105.58% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4200 0.3500 0.2100 0.2600 0.2900 0.3900 0.3700 2.13% YoY % 20.00% 66.67% -19.23% -10.34% -25.64% 5.41% - Horiz. % 113.51% 94.59% 56.76% 70.27% 78.38% 105.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 80,000 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 77.00 54.85 23.63 21.89 18.45 24.08 25.42 20.28% YoY % 40.38% 132.12% 7.95% 18.64% -23.38% -5.27% - Horiz. % 302.91% 215.77% 92.96% 86.11% 72.58% 94.73% 100.00%
EPS 1.77 1.34 -4.60 0.53 -2.79 -2.07 1.96 -1.68% YoY % 32.09% 129.13% -967.92% 119.00% -34.78% -205.61% - Horiz. % 90.31% 68.37% -234.69% 27.04% -142.35% -105.61% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4183 0.3486 0.2092 0.2590 0.2888 0.3884 0.3685 2.13% YoY % 19.99% 66.63% -19.23% -10.32% -25.64% 5.40% - Horiz. % 113.51% 94.60% 56.77% 70.28% 78.37% 105.40% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.9500 1.2700 0.8300 0.4000 0.3800 0.4100 0.5150 -
P/RPS 1.23 2.31 3.50 1.82 2.05 1.70 2.02 -7.93% YoY % -46.75% -34.00% 92.31% -11.22% 20.59% -15.84% - Horiz. % 60.89% 114.36% 173.27% 90.10% 101.49% 84.16% 100.00%
P/EPS 53.61 94.22 -17.96 74.99 -13.58 -19.69 26.12 12.73% YoY % -43.10% 624.61% -123.95% 652.21% 31.03% -175.38% - Horiz. % 205.25% 360.72% -68.76% 287.10% -51.99% -75.38% 100.00%
EY 1.87 1.06 -5.57 1.33 -7.36 -5.08 3.83 -11.26% YoY % 76.42% 119.03% -518.80% 118.07% -44.88% -232.64% - Horiz. % 48.83% 27.68% -145.43% 34.73% -192.17% -132.64% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.26 3.63 3.95 1.54 1.31 1.05 1.39 8.43% YoY % -37.74% -8.10% 156.49% 17.56% 24.76% -24.46% - Horiz. % 162.59% 261.15% 284.17% 110.79% 94.24% 75.54% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date - 31/05/22 - 26/06/20 29/05/19 28/05/18 29/05/17 -
Price 0.9400 1.2100 0.9500 0.6150 0.3550 0.4300 0.6400 -
P/RPS 1.22 2.20 4.00 2.80 1.92 1.78 2.51 -11.32% YoY % -44.55% -45.00% 42.86% 45.83% 7.87% -29.08% - Horiz. % 48.61% 87.65% 159.36% 111.55% 76.49% 70.92% 100.00%
P/EPS 53.05 89.77 -20.56 115.30 -12.69 -20.65 32.46 8.53% YoY % -40.90% 536.62% -117.83% 1,008.59% 38.55% -163.62% - Horiz. % 163.43% 276.56% -63.34% 355.21% -39.09% -63.62% 100.00%
EY 1.89 1.11 -4.86 0.87 -7.88 -4.84 3.08 -7.81% YoY % 70.27% 122.84% -658.62% 111.04% -62.81% -257.14% - Horiz. % 61.36% 36.04% -157.79% 28.25% -255.84% -157.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.24 3.46 4.52 2.37 1.22 1.10 1.73 4.40% YoY % -35.26% -23.45% 90.72% 94.26% 10.91% -36.42% - Horiz. % 129.48% 200.00% 261.27% 136.99% 70.52% 63.58% 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 
