[SPSETIA] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 10.41%
YoY- -34.19%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 993,002 925,970 655,502 1,454,855 842,490 794,710 1,026,587 -2.19%
PBT 156,995 535,028 94,396 439,848 309,422 183,836 184,470 -10.18%
Tax -58,553 -43,791 -13,952 -125,305 -30,121 -29,219 -57,220 1.54%
NP 98,442 491,237 80,444 314,543 279,301 154,617 127,250 -15.71%
-
NP to SH 65,187 442,740 61,486 279,574 253,217 136,320 112,115 -30.31%
-
Tax Rate 37.30% 8.18% 14.78% 28.49% 9.73% 15.89% 31.02% -
Total Cost 894,560 434,733 575,058 1,140,312 563,189 640,093 899,337 -0.35%
-
Net Worth 11,972,437 11,760,839 11,079,123 9,747,586 10,221,276 8,356,016 5,700,975 63.91%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 154,240 - 393,323 142,456 114,075 - -
Div Payout % - 34.84% - 140.69% 56.26% 83.68% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 11,972,437 11,760,839 11,079,123 9,747,586 10,221,276 8,356,016 5,700,975 63.91%
NOSH 3,901,120 3,890,345 3,755,267 3,024,522 3,561,420 2,851,882 2,850,487 23.24%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.91% 53.05% 12.27% 21.62% 33.15% 19.46% 12.40% -
ROE 0.54% 3.76% 0.55% 2.87% 2.48% 1.63% 1.97% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 25.46 24.01 18.16 42.54 23.66 27.87 36.01 -20.61%
EPS 1.67 11.48 1.70 8.17 7.11 4.78 3.44 -38.20%
DPS 0.00 4.00 0.00 11.50 4.00 4.00 0.00 -
NAPS 3.07 3.05 3.07 2.85 2.87 2.93 2.00 33.03%
Adjusted Per Share Value based on latest NOSH - 3,024,522
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 19.85 18.51 13.10 29.08 16.84 15.89 20.52 -2.18%
EPS 1.30 8.85 1.23 5.59 5.06 2.73 2.24 -30.40%
DPS 0.00 3.08 0.00 7.86 2.85 2.28 0.00 -
NAPS 2.3933 2.351 2.2147 1.9486 2.0432 1.6704 1.1396 63.92%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.70 3.10 2.99 4.00 3.64 3.49 3.55 -
P/RPS 10.60 12.91 16.46 9.40 15.39 12.52 9.86 4.93%
P/EPS 161.53 27.00 175.49 48.93 51.20 73.01 90.26 47.35%
EY 0.62 3.70 0.57 2.04 1.95 1.37 1.11 -32.15%
DY 0.00 1.29 0.00 2.88 1.10 1.15 0.00 -
P/NAPS 0.88 1.02 0.97 1.40 1.27 1.19 1.78 -37.44%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 14/11/18 23/08/18 14/05/18 27/02/18 09/11/17 17/08/17 11/05/17 -
Price 2.01 2.94 2.94 3.29 3.30 3.31 3.68 -
P/RPS 7.89 12.24 16.19 7.73 13.95 11.88 10.22 -15.83%
P/EPS 120.25 25.61 172.56 40.25 46.41 69.25 93.56 18.19%
EY 0.83 3.91 0.58 2.48 2.15 1.44 1.07 -15.56%
DY 0.00 1.36 0.00 3.50 1.21 1.21 0.00 -
P/NAPS 0.65 0.96 0.96 1.15 1.15 1.13 1.84 -49.99%

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