[SPSETIA] QoQ Cumulative 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- 115.41%
YoY- -3.08%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 655,502 4,520,112 2,577,394 1,734,904 1,026,587 4,957,165 3,185,366 -65.17%
PBT 94,396 1,271,417 667,672 358,250 184,470 1,184,669 657,435 -72.61%
Tax -13,952 -202,385 -114,011 -83,890 -57,220 -285,390 -220,827 -84.16%
NP 80,444 1,069,032 553,661 274,360 127,250 899,279 436,608 -67.65%
-
NP to SH 61,486 932,857 494,720 241,503 112,115 808,030 383,235 -70.50%
-
Tax Rate 14.78% 15.92% 17.08% 23.42% 31.02% 24.09% 33.59% -
Total Cost 575,058 3,451,080 2,023,733 1,460,544 899,337 4,057,886 2,748,758 -64.79%
-
Net Worth 11,079,123 9,747,586 9,078,301 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 - 530,131 126,526 114,185 - 541,938 106,750 -
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 9,078,301 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 0.55% 9.57% 5.45% 2.89% 1.97% 10.54% 5.36% -
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 18.16 132.16 81.48 60.77 36.01 182.94 119.36 -71.53%
EPS 1.70 26.77 15.64 8.46 3.44 29.82 14.36 -75.92%
DPS 0.00 15.50 4.00 4.00 0.00 20.00 4.00 -
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 13.10 90.36 51.52 34.68 20.52 99.09 63.68 -65.18%
EPS 1.23 18.65 9.89 4.83 2.24 16.15 7.66 -70.49%
DPS 0.00 10.60 2.53 2.28 0.00 10.83 2.13 -
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 16.46 3.03 4.47 5.74 9.86 1.71 2.92 217.07%
P/EPS 175.49 14.67 23.27 41.25 90.26 10.50 24.30 274.07%
EY 0.57 6.82 4.30 2.42 1.11 9.53 4.11 -73.23%
DY 0.00 3.88 1.10 1.15 0.00 6.39 1.15 -
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 16.19 2.49 4.05 5.45 10.22 1.85 2.68 232.06%
P/EPS 172.56 12.06 21.10 39.13 93.56 11.37 22.28 291.94%
EY 0.58 8.29 4.74 2.56 1.07 8.80 4.49 -74.47%
DY 0.00 4.71 1.21 1.21 0.00 5.90 1.25 -
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