[SPSETIA] QoQ Quarter Result on 31-Dec-2016

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016
Profit Trend
QoQ- 216.86%
YoY- 103.96%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 842,490 794,710 1,026,587 1,771,799 1,263,607 1,013,298 908,461 -4.89%
PBT 309,422 183,836 184,470 527,234 260,440 202,694 194,301 36.33%
Tax -30,121 -29,219 -57,220 -64,563 -106,694 -59,201 -54,932 -32.98%
NP 279,301 154,617 127,250 462,671 153,746 143,493 139,369 58.88%
-
NP to SH 253,217 136,320 112,115 424,795 134,065 125,779 123,391 61.41%
-
Tax Rate 9.73% 15.89% 31.02% 12.25% 40.97% 29.21% 28.27% -
Total Cost 563,189 640,093 899,337 1,309,128 1,109,861 869,805 769,092 -18.74%
-
Net Worth 10,221,276 8,356,016 5,700,975 8,014,465 7,362,586 7,404,943 7,340,317 24.67%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 142,456 114,075 - 453,114 - 105,034 - -
Div Payout % 56.26% 83.68% - 106.67% - 83.51% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 10,221,276 8,356,016 5,700,975 8,014,465 7,362,586 7,404,943 7,340,317 24.67%
NOSH 3,561,420 2,851,882 2,850,487 2,831,966 2,747,233 2,625,866 2,630,938 22.34%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 33.15% 19.46% 12.40% 26.11% 12.17% 14.16% 15.34% -
ROE 2.48% 1.63% 1.97% 5.30% 1.82% 1.70% 1.68% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 23.66 27.87 36.01 62.56 46.00 38.59 34.53 -22.25%
EPS 7.11 4.78 3.44 15.00 4.88 4.79 4.69 31.93%
DPS 4.00 4.00 0.00 16.00 0.00 4.00 0.00 -
NAPS 2.87 2.93 2.00 2.83 2.68 2.82 2.79 1.90%
Adjusted Per Share Value based on latest NOSH - 2,831,966
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 16.84 15.89 20.52 35.42 25.26 20.26 18.16 -4.90%
EPS 5.06 2.73 2.24 8.49 2.68 2.51 2.47 61.23%
DPS 2.85 2.28 0.00 9.06 0.00 2.10 0.00 -
NAPS 2.0432 1.6704 1.1396 1.6021 1.4718 1.4803 1.4673 24.67%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 3.64 3.49 3.55 3.13 3.49 2.90 3.13 -
P/RPS 15.39 12.52 9.86 5.00 7.59 7.52 9.06 42.32%
P/EPS 51.20 73.01 90.26 20.87 71.52 60.54 66.74 -16.18%
EY 1.95 1.37 1.11 4.79 1.40 1.65 1.50 19.09%
DY 1.10 1.15 0.00 5.11 0.00 1.38 0.00 -
P/NAPS 1.27 1.19 1.78 1.11 1.30 1.03 1.12 8.73%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 09/11/17 17/08/17 11/05/17 23/02/17 15/11/16 23/08/16 12/05/16 -
Price 3.30 3.31 3.68 3.39 3.20 3.25 3.20 -
P/RPS 13.95 11.88 10.22 5.42 6.96 8.42 9.27 31.28%
P/EPS 46.41 69.25 93.56 22.60 65.57 67.85 68.23 -22.63%
EY 2.15 1.44 1.07 4.42 1.53 1.47 1.47 28.81%
DY 1.21 1.21 0.00 4.72 0.00 1.23 0.00 -
P/NAPS 1.15 1.13 1.84 1.20 1.19 1.15 1.15 0.00%

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