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

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
12-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016
Profit Trend
QoQ- -40.76%
YoY- -40.76%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 31/10/15 30/09/15 CAGR
Revenue 1,771,799 1,263,607 1,013,298 908,461 1,140,520 1,414,733 0 -
PBT 527,234 260,440 202,694 194,301 303,344 217,940 0 -
Tax -64,563 -106,694 -59,201 -54,932 -79,911 -78,602 0 -
NP 462,671 153,746 143,493 139,369 223,433 139,338 0 -
-
NP to SH 424,795 134,065 125,779 123,391 208,276 119,683 0 -
-
Tax Rate 12.25% 40.97% 29.21% 28.27% 26.34% 36.07% - -
Total Cost 1,309,128 1,109,861 869,805 769,092 917,087 1,275,395 0 -
-
Net Worth 8,014,465 7,362,586 7,404,943 7,340,317 7,389,590 6,924,890 0 -
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 31/10/15 30/09/15 CAGR
Div 453,114 - 105,034 - 499,652 - - -
Div Payout % 106.67% - 83.51% - 239.90% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 31/10/15 30/09/15 CAGR
Net Worth 8,014,465 7,362,586 7,404,943 7,340,317 7,389,590 6,924,890 0 -
NOSH 2,831,966 2,747,233 2,625,866 2,630,938 2,629,747 2,613,165 2,571,571 7.99%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 31/10/15 30/09/15 CAGR
NP Margin 26.11% 12.17% 14.16% 15.34% 19.59% 9.85% 0.00% -
ROE 5.30% 1.82% 1.70% 1.68% 2.82% 1.73% 0.00% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 31/10/15 30/09/15 CAGR
RPS 62.56 46.00 38.59 34.53 43.37 54.14 0.00 -
EPS 15.00 4.88 4.79 4.69 7.92 4.58 0.00 -
DPS 16.00 0.00 4.00 0.00 19.00 0.00 0.00 -
NAPS 2.83 2.68 2.82 2.79 2.81 2.65 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,630,938
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 31/10/15 30/09/15 CAGR
RPS 35.42 25.26 20.26 18.16 22.80 28.28 0.00 -
EPS 8.49 2.68 2.51 2.47 4.16 2.39 0.00 -
DPS 9.06 0.00 2.10 0.00 9.99 0.00 0.00 -
NAPS 1.6021 1.4718 1.4803 1.4673 1.4772 1.3843 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 31/10/15 30/09/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/10/15 30/09/15 -
Price 3.13 3.49 2.90 3.13 3.20 3.30 3.15 -
P/RPS 5.00 7.59 7.52 9.06 0.00 6.10 0.00 -
P/EPS 20.87 71.52 60.54 66.74 0.00 72.05 0.00 -
EY 4.79 1.40 1.65 1.50 0.00 1.39 0.00 -
DY 5.11 0.00 1.38 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.30 1.03 1.12 1.14 1.25 0.00 -
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 31/10/15 30/09/15 CAGR
Date 23/02/17 15/11/16 23/08/16 12/05/16 25/02/16 10/12/15 - -
Price 3.39 3.20 3.25 3.20 2.89 3.10 0.00 -
P/RPS 5.42 6.96 8.42 9.27 0.00 5.73 0.00 -
P/EPS 22.60 65.57 67.85 68.23 0.00 67.69 0.00 -
EY 4.42 1.53 1.47 1.47 0.00 1.48 0.00 -
DY 4.72 0.00 1.23 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.19 1.15 1.15 1.03 1.17 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