[SPSETIA] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
09-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 85.75%
YoY- 88.88%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 925,970 655,502 1,454,855 842,490 794,710 1,026,587 1,771,799 -35.19%
PBT 535,028 94,396 439,848 309,422 183,836 184,470 527,234 0.98%
Tax -43,791 -13,952 -125,305 -30,121 -29,219 -57,220 -64,563 -22.85%
NP 491,237 80,444 314,543 279,301 154,617 127,250 462,671 4.08%
-
NP to SH 442,740 61,486 279,574 253,217 136,320 112,115 424,795 2.80%
-
Tax Rate 8.18% 14.78% 28.49% 9.73% 15.89% 31.02% 12.25% -
Total Cost 434,733 575,058 1,140,312 563,189 640,093 899,337 1,309,128 -52.14%
-
Net Worth 11,760,839 11,079,123 9,747,586 10,221,276 8,356,016 5,700,975 8,014,465 29.22%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 154,240 - 393,323 142,456 114,075 - 453,114 -51.34%
Div Payout % 34.84% - 140.69% 56.26% 83.68% - 106.67% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 11,760,839 11,079,123 9,747,586 10,221,276 8,356,016 5,700,975 8,014,465 29.22%
NOSH 3,890,345 3,755,267 3,024,522 3,561,420 2,851,882 2,850,487 2,831,966 23.64%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 53.05% 12.27% 21.62% 33.15% 19.46% 12.40% 26.11% -
ROE 3.76% 0.55% 2.87% 2.48% 1.63% 1.97% 5.30% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 24.01 18.16 42.54 23.66 27.87 36.01 62.56 -47.28%
EPS 11.48 1.70 8.17 7.11 4.78 3.44 15.00 -16.37%
DPS 4.00 0.00 11.50 4.00 4.00 0.00 16.00 -60.41%
NAPS 3.05 3.07 2.85 2.87 2.93 2.00 2.83 5.13%
Adjusted Per Share Value based on latest NOSH - 3,561,420
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 18.51 13.10 29.08 16.84 15.89 20.52 35.42 -35.19%
EPS 8.85 1.23 5.59 5.06 2.73 2.24 8.49 2.81%
DPS 3.08 0.00 7.86 2.85 2.28 0.00 9.06 -51.38%
NAPS 2.351 2.2147 1.9486 2.0432 1.6704 1.1396 1.6021 29.22%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 3.10 2.99 4.00 3.64 3.49 3.55 3.13 -
P/RPS 12.91 16.46 9.40 15.39 12.52 9.86 5.00 88.53%
P/EPS 27.00 175.49 48.93 51.20 73.01 90.26 20.87 18.78%
EY 3.70 0.57 2.04 1.95 1.37 1.11 4.79 -15.85%
DY 1.29 0.00 2.88 1.10 1.15 0.00 5.11 -60.15%
P/NAPS 1.02 0.97 1.40 1.27 1.19 1.78 1.11 -5.49%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/08/18 14/05/18 27/02/18 09/11/17 17/08/17 11/05/17 23/02/17 -
Price 2.94 2.94 3.29 3.30 3.31 3.68 3.39 -
P/RPS 12.24 16.19 7.73 13.95 11.88 10.22 5.42 72.38%
P/EPS 25.61 172.56 40.25 46.41 69.25 93.56 22.60 8.71%
EY 3.91 0.58 2.48 2.15 1.44 1.07 4.42 -7.86%
DY 1.36 0.00 3.50 1.21 1.21 0.00 4.72 -56.47%
P/NAPS 0.96 0.96 1.15 1.15 1.13 1.84 1.20 -13.85%

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