[SPSETIA] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
09-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -92.13%
YoY- -14.08%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 3,928,874 3,132,705 2,200,637 864,907 3,593,589 2,574,474 1,581,472 83.12%
PBT 598,230 508,845 329,736 126,078 990,548 786,419 629,424 -3.32%
Tax -176,199 -141,535 -101,964 -48,396 -192,253 -116,296 -57,743 109.95%
NP 422,031 367,310 227,772 77,682 798,295 670,123 571,681 -18.27%
-
NP to SH 343,720 300,480 191,554 52,828 670,959 569,413 504,226 -22.49%
-
Tax Rate 29.45% 27.81% 30.92% 38.39% 19.41% 14.79% 9.17% -
Total Cost 3,506,843 2,765,395 1,972,865 787,225 2,795,294 1,904,351 1,009,791 128.80%
-
Net Worth 12,208,294 12,083,774 12,062,102 12,113,204 11,920,759 11,972,437 11,760,839 2.51%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 40,424 - - - 336,377 155,992 154,240 -58.94%
Div Payout % 11.76% - - - 50.13% 27.40% 30.59% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 12,208,294 12,083,774 12,062,102 12,113,204 11,920,759 11,972,437 11,760,839 2.51%
NOSH 4,042,481 4,042,481 4,032,499 3,958,563 3,958,563 3,901,120 3,890,345 2.58%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 10.74% 11.73% 10.35% 8.98% 22.21% 26.03% 36.15% -
ROE 2.82% 2.49% 1.59% 0.44% 5.63% 4.76% 4.29% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 97.19 77.52 54.92 21.85 91.34 66.02 41.01 77.47%
EPS 5.27 4.20 3.14 1.33 14.82 14.07 13.51 -46.52%
DPS 1.00 0.00 0.00 0.00 8.55 4.00 4.00 -60.21%
NAPS 3.02 2.99 3.01 3.06 3.03 3.07 3.05 -0.65%
Adjusted Per Share Value based on latest NOSH - 3,958,563
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 78.54 62.62 43.99 17.29 71.84 51.46 31.61 83.14%
EPS 6.87 6.01 3.83 1.06 13.41 11.38 10.08 -22.50%
DPS 0.81 0.00 0.00 0.00 6.72 3.12 3.08 -58.85%
NAPS 2.4405 2.4156 2.4112 2.4214 2.383 2.3933 2.351 2.51%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.60 1.36 2.16 2.27 2.33 2.70 3.10 -
P/RPS 1.65 1.75 3.93 10.39 2.55 4.09 7.56 -63.64%
P/EPS 18.82 18.29 45.19 170.10 13.66 18.49 23.71 -14.23%
EY 5.31 5.47 2.21 0.59 7.32 5.41 4.22 16.50%
DY 0.62 0.00 0.00 0.00 3.67 1.48 1.29 -38.56%
P/NAPS 0.53 0.45 0.72 0.74 0.77 0.88 1.02 -35.29%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 13/11/19 14/08/19 09/05/19 27/02/19 14/11/18 23/08/18 -
Price 1.27 1.34 1.79 2.10 2.52 2.01 2.94 -
P/RPS 1.31 1.73 3.26 9.61 2.76 3.04 7.17 -67.70%
P/EPS 14.94 18.02 37.45 157.36 14.78 13.77 22.48 -23.78%
EY 6.70 5.55 2.67 0.64 6.77 7.26 4.45 31.26%
DY 0.79 0.00 0.00 0.00 3.39 1.99 1.36 -30.31%
P/NAPS 0.42 0.45 0.59 0.69 0.83 0.65 0.96 -42.28%

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