[SPSETIA] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
17-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 7.7%
YoY- -19.23%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 2,622,008 4,520,112 3,436,525 3,469,808 4,106,348 4,957,165 4,247,154 -27.51%
PBT 377,584 1,271,417 890,229 716,500 737,880 1,184,669 876,580 -42.99%
Tax -55,808 -202,385 -152,014 -167,780 -228,880 -285,390 -294,436 -67.03%
NP 321,776 1,069,032 738,214 548,720 509,000 899,279 582,144 -32.67%
-
NP to SH 245,944 932,857 659,626 483,006 448,460 808,030 510,980 -38.61%
-
Tax Rate 14.78% 15.92% 17.08% 23.42% 31.02% 24.09% 33.59% -
Total Cost 2,300,232 3,451,080 2,698,310 2,921,088 3,597,348 4,057,886 3,665,010 -26.71%
-
Net Worth 11,079,123 9,747,586 9,078,300 8,364,111 5,700,975 7,668,426 7,152,297 33.91%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 530,131 168,702 228,371 - 541,938 142,334 -
Div Payout % - 56.83% 25.58% 47.28% - 67.07% 27.86% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 11,079,123 9,747,586 9,078,300 8,364,111 5,700,975 7,668,426 7,152,297 33.91%
NOSH 3,755,267 3,024,522 3,163,171 2,854,645 2,850,487 2,709,691 2,668,767 25.59%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 12.27% 23.65% 21.48% 15.81% 12.40% 18.14% 13.71% -
ROE 2.22% 9.57% 7.27% 5.77% 7.87% 10.54% 7.14% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 72.66 132.16 108.64 121.55 144.06 182.94 159.14 -40.73%
EPS 6.80 26.77 20.85 16.92 13.76 29.82 19.15 -49.88%
DPS 0.00 15.50 5.33 8.00 0.00 20.00 5.33 -
NAPS 3.07 2.85 2.87 2.93 2.00 2.83 2.68 9.48%
Adjusted Per Share Value based on latest NOSH - 2,851,882
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 52.41 90.36 68.70 69.36 82.09 99.09 84.90 -27.52%
EPS 4.92 18.65 13.19 9.66 8.96 16.15 10.21 -38.56%
DPS 0.00 10.60 3.37 4.57 0.00 10.83 2.85 -
NAPS 2.2147 1.9485 1.8148 1.672 1.1396 1.5329 1.4297 33.91%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.99 4.00 3.64 3.49 3.55 3.13 3.49 -
P/RPS 4.12 3.03 3.35 2.87 2.46 1.71 2.19 52.45%
P/EPS 43.87 14.67 17.46 20.63 22.56 10.50 18.23 79.67%
EY 2.28 6.82 5.73 4.85 4.43 9.53 5.49 -44.36%
DY 0.00 3.88 1.47 2.29 0.00 6.39 1.53 -
P/NAPS 0.97 1.40 1.27 1.19 1.78 1.11 1.30 -17.74%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 14/05/18 27/02/18 09/11/17 17/08/17 11/05/17 23/02/17 15/11/16 -
Price 2.94 3.29 3.30 3.31 3.68 3.39 3.20 -
P/RPS 4.05 2.49 3.04 2.72 2.55 1.85 2.01 59.59%
P/EPS 43.14 12.06 15.82 19.56 23.39 11.37 16.71 88.30%
EY 2.32 8.29 6.32 5.11 4.28 8.80 5.98 -46.83%
DY 0.00 4.71 1.62 2.42 0.00 5.90 1.67 -
P/NAPS 0.96 1.15 1.15 1.13 1.84 1.20 1.19 -13.35%

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