[SPSETIA] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 720.07%
YoY- 108.79%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 864,907 3,593,589 2,574,474 1,581,472 655,502 4,520,112 2,577,394 -51.74%
PBT 126,078 990,548 786,419 629,424 94,396 1,271,417 667,672 -67.11%
Tax -48,396 -192,253 -116,296 -57,743 -13,952 -202,385 -114,011 -43.54%
NP 77,682 798,295 670,123 571,681 80,444 1,069,032 553,661 -73.03%
-
NP to SH 52,828 670,959 569,413 504,226 61,486 932,857 494,720 -77.52%
-
Tax Rate 38.39% 19.41% 14.79% 9.17% 14.78% 15.92% 17.08% -
Total Cost 787,225 2,795,294 1,904,351 1,009,791 575,058 3,451,080 2,023,733 -46.74%
-
Net Worth 12,113,204 11,920,759 11,972,437 11,760,839 11,079,123 9,747,586 9,078,301 21.22%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 336,377 155,992 154,240 - 530,131 126,526 -
Div Payout % - 50.13% 27.40% 30.59% - 56.83% 25.58% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 12,113,204 11,920,759 11,972,437 11,760,839 11,079,123 9,747,586 9,078,301 21.22%
NOSH 3,958,563 3,958,563 3,901,120 3,890,345 3,755,267 3,024,522 3,163,171 16.14%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 8.98% 22.21% 26.03% 36.15% 12.27% 23.65% 21.48% -
ROE 0.44% 5.63% 4.76% 4.29% 0.55% 9.57% 5.45% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 21.85 91.34 66.02 41.01 18.16 132.16 81.48 -58.44%
EPS 1.33 14.82 14.07 13.51 1.70 26.77 15.64 -80.69%
DPS 0.00 8.55 4.00 4.00 0.00 15.50 4.00 -
NAPS 3.06 3.03 3.07 3.05 3.07 2.85 2.87 4.37%
Adjusted Per Share Value based on latest NOSH - 3,890,345
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 17.29 71.84 51.46 31.61 13.10 90.36 51.52 -51.73%
EPS 1.06 13.41 11.38 10.08 1.23 18.65 9.89 -77.46%
DPS 0.00 6.72 3.12 3.08 0.00 10.60 2.53 -
NAPS 2.4214 2.383 2.3933 2.351 2.2147 1.9486 1.8148 21.21%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 2.27 2.33 2.70 3.10 2.99 4.00 3.64 -
P/RPS 10.39 2.55 4.09 7.56 16.46 3.03 4.47 75.56%
P/EPS 170.10 13.66 18.49 23.71 175.49 14.67 23.27 277.10%
EY 0.59 7.32 5.41 4.22 0.57 6.82 4.30 -73.42%
DY 0.00 3.67 1.48 1.29 0.00 3.88 1.10 -
P/NAPS 0.74 0.77 0.88 1.02 0.97 1.40 1.27 -30.26%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 09/05/19 27/02/19 14/11/18 23/08/18 14/05/18 27/02/18 09/11/17 -
Price 2.10 2.52 2.01 2.94 2.94 3.29 3.30 -
P/RPS 9.61 2.76 3.04 7.17 16.19 2.49 4.05 77.99%
P/EPS 157.36 14.78 13.77 22.48 172.56 12.06 21.10 282.18%
EY 0.64 6.77 7.26 4.45 0.58 8.29 4.74 -73.71%
DY 0.00 3.39 1.99 1.36 0.00 4.71 1.21 -
P/NAPS 0.69 0.83 0.65 0.96 0.96 1.15 1.15 -28.88%

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