[SPSETIA] QoQ Quarter Result on 31-Jul-2015

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
10-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Jul-2015
Profit Trend
QoQ- 15.22%
YoY- 153.38%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/10/15 30/09/15 31/07/15 30/04/15 31/01/15 31/12/14 CAGR
Revenue 1,140,520 1,414,733 0 1,634,821 1,630,259 926,010 0 -
PBT 303,344 217,940 0 406,339 344,730 154,088 0 -
Tax -79,911 -78,602 0 -119,986 -101,149 -35,785 0 -
NP 223,433 139,338 0 286,353 243,581 118,303 0 -
-
NP to SH 208,276 119,683 0 261,786 227,201 101,312 0 -
-
Tax Rate 26.34% 36.07% - 29.53% 29.34% 23.22% - -
Total Cost 917,087 1,275,395 0 1,348,468 1,386,678 807,707 0 -
-
Net Worth 7,389,590 6,924,890 0 6,557,507 6,277,253 6,017,780 6,072,138 21.69%
Dividend
31/12/15 31/10/15 30/09/15 31/07/15 30/04/15 31/01/15 31/12/14 CAGR
Div 499,652 - - - 101,655 - - -
Div Payout % 239.90% - - - 44.74% - - -
Equity
31/12/15 31/10/15 30/09/15 31/07/15 30/04/15 31/01/15 31/12/14 CAGR
Net Worth 7,389,590 6,924,890 0 6,557,507 6,277,253 6,017,780 6,072,138 21.69%
NOSH 2,629,747 2,613,165 2,571,571 2,571,571 2,541,398 2,539,147 2,530,057 3.94%
Ratio Analysis
31/12/15 31/10/15 30/09/15 31/07/15 30/04/15 31/01/15 31/12/14 CAGR
NP Margin 19.59% 9.85% 0.00% 17.52% 14.94% 12.78% 0.00% -
ROE 2.82% 1.73% 0.00% 3.99% 3.62% 1.68% 0.00% -
Per Share
31/12/15 31/10/15 30/09/15 31/07/15 30/04/15 31/01/15 31/12/14 CAGR
RPS 43.37 54.14 0.00 63.57 64.15 36.47 0.00 -
EPS 7.92 4.58 0.00 10.18 8.94 3.99 0.00 -
DPS 19.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.81 2.65 0.00 2.55 2.47 2.37 2.40 17.08%
Adjusted Per Share Value based on latest NOSH - 2,571,571
31/12/15 31/10/15 30/09/15 31/07/15 30/04/15 31/01/15 31/12/14 CAGR
RPS 22.80 28.28 0.00 32.68 32.59 18.51 0.00 -
EPS 4.16 2.39 0.00 5.23 4.54 2.03 0.00 -
DPS 9.99 0.00 0.00 0.00 2.03 0.00 0.00 -
NAPS 1.4772 1.3843 0.00 1.3109 1.2548 1.203 1.2138 21.70%
Price Multiplier on Financial Quarter End Date
31/12/15 31/10/15 30/09/15 31/07/15 30/04/15 31/01/15 31/12/14 CAGR
Date 31/12/15 30/10/15 30/09/15 31/07/15 30/04/15 30/01/15 31/12/14 -
Price 3.20 3.30 3.15 3.05 3.41 3.52 3.30 -
P/RPS 0.00 6.10 0.00 4.80 0.00 0.00 0.00 -
P/EPS 0.00 72.05 0.00 29.96 0.00 0.00 0.00 -
EY 0.00 1.39 0.00 3.34 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.25 0.00 1.20 1.71 1.76 1.37 -16.78%
Price Multiplier on Announcement Date
31/12/15 31/10/15 30/09/15 31/07/15 30/04/15 31/01/15 31/12/14 CAGR
Date 25/02/16 10/12/15 - 10/09/15 15/06/15 11/03/15 - -
Price 2.89 3.10 0.00 3.15 3.38 3.37 0.00 -
P/RPS 0.00 5.73 0.00 4.95 0.00 0.00 0.00 -
P/EPS 0.00 67.69 0.00 30.94 0.00 0.00 0.00 -
EY 0.00 1.48 0.00 3.23 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.17 0.00 1.24 1.69 1.69 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