[SPSETIA] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
14-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 12.93%
YoY- 15.1%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 2,200,637 864,907 3,593,589 2,574,474 1,581,472 655,502 4,520,112 -38.19%
PBT 329,736 126,078 990,548 786,419 629,424 94,396 1,271,417 -59.43%
Tax -101,964 -48,396 -192,253 -116,296 -57,743 -13,952 -202,385 -36.76%
NP 227,772 77,682 798,295 670,123 571,681 80,444 1,069,032 -64.42%
-
NP to SH 191,554 52,828 670,959 569,413 504,226 61,486 932,857 -65.29%
-
Tax Rate 30.92% 38.39% 19.41% 14.79% 9.17% 14.78% 15.92% -
Total Cost 1,972,865 787,225 2,795,294 1,904,351 1,009,791 575,058 3,451,080 -31.19%
-
Net Worth 12,062,102 12,113,204 11,920,759 11,972,437 11,760,839 11,079,123 9,747,586 15.30%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 336,377 155,992 154,240 - 530,131 -
Div Payout % - - 50.13% 27.40% 30.59% - 56.83% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 12,062,102 12,113,204 11,920,759 11,972,437 11,760,839 11,079,123 9,747,586 15.30%
NOSH 4,032,499 3,958,563 3,958,563 3,901,120 3,890,345 3,755,267 3,024,522 21.20%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 10.35% 8.98% 22.21% 26.03% 36.15% 12.27% 23.65% -
ROE 1.59% 0.44% 5.63% 4.76% 4.29% 0.55% 9.57% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 54.92 21.85 91.34 66.02 41.01 18.16 132.16 -44.40%
EPS 3.14 1.33 14.82 14.07 13.51 1.70 26.77 -76.13%
DPS 0.00 0.00 8.55 4.00 4.00 0.00 15.50 -
NAPS 3.01 3.06 3.03 3.07 3.05 3.07 2.85 3.71%
Adjusted Per Share Value based on latest NOSH - 3,901,120
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 43.99 17.29 71.84 51.46 31.61 13.10 90.36 -38.19%
EPS 3.83 1.06 13.41 11.38 10.08 1.23 18.65 -65.29%
DPS 0.00 0.00 6.72 3.12 3.08 0.00 10.60 -
NAPS 2.4112 2.4214 2.383 2.3933 2.351 2.2147 1.9486 15.30%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.16 2.27 2.33 2.70 3.10 2.99 4.00 -
P/RPS 3.93 10.39 2.55 4.09 7.56 16.46 3.03 18.98%
P/EPS 45.19 170.10 13.66 18.49 23.71 175.49 14.67 112.14%
EY 2.21 0.59 7.32 5.41 4.22 0.57 6.82 -52.91%
DY 0.00 0.00 3.67 1.48 1.29 0.00 3.88 -
P/NAPS 0.72 0.74 0.77 0.88 1.02 0.97 1.40 -35.88%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 14/08/19 09/05/19 27/02/19 14/11/18 23/08/18 14/05/18 27/02/18 -
Price 1.79 2.10 2.52 2.01 2.94 2.94 3.29 -
P/RPS 3.26 9.61 2.76 3.04 7.17 16.19 2.49 19.73%
P/EPS 37.45 157.36 14.78 13.77 22.48 172.56 12.06 113.29%
EY 2.67 0.64 6.77 7.26 4.45 0.58 8.29 -53.11%
DY 0.00 0.00 3.39 1.99 1.36 0.00 4.71 -
P/NAPS 0.59 0.69 0.83 0.65 0.96 0.96 1.15 -35.99%

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