[SPSETIA] QoQ TTM Result on 31-Mar-2019 [#1]

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
TTM Result
Revenue	3,928,874	4,151,820	4,212,754	3,802,994	3,593,589	4,029,329	3,878,817	0.85%
YoY %	-5.37%	-1.45%	10.77%	5.83%	-10.81%	3.88%	-	-
Horiz. %	101.29%	107.04%	108.61%	98.05%	92.65%	103.88%	100.00%	-
PBT	625,116	712,974	690,860	1,022,230	990,548	1,226,267	1,378,694	-40.89%
YoY %	-12.32%	3.20%	-32.42%	3.20%	-19.22%	-11.06%	-	-
Horiz. %	45.34%	51.71%	50.11%	74.14%	71.85%	88.94%	100.00%	-
Tax	-176,199	-217,492	-236,474	-226,697	-192,253	-241,601	-213,169	-11.89%
YoY %	18.99%	8.03%	-4.31%	-17.92%	20.43%	-13.34%	-	-
Horiz. %	82.66%	102.03%	110.93%	106.35%	90.19%	113.34%	100.00%	-
NP	448,917	495,482	454,386	795,533	798,295	984,666	1,165,525	-46.97%
YoY %	-9.40%	9.04%	-42.88%	-0.35%	-18.93%	-15.52%	-	-
Horiz. %	38.52%	42.51%	38.99%	68.26%	68.49%	84.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	370,606	402,026	358,287	662,301	670,959	848,987	1,037,017	-49.54%
YoY %	-7.82%	12.21%	-45.90%	-1.29%	-20.97%	-18.13%	-	-
Horiz. %	35.74%	38.77%	34.55%	63.87%	64.70%	81.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.19%	30.50%	34.23%	22.18%	19.41%	19.70%	15.46%	-
YoY %	-7.57%	-10.90%	54.33%	14.27%	-1.47%	27.43%	-	-
Horiz. %	182.34%	197.28%	221.41%	143.47%	125.55%	127.43%	100.00%	-
Total Cost	3,479,957	3,656,338	3,758,368	3,007,461	2,795,294	3,044,663	2,713,292	17.99%
YoY %	-4.82%	-2.71%	24.97%	7.59%	-8.19%	12.21%	-	-
Horiz. %	128.26%	134.76%	138.52%	110.84%	103.02%	112.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,208,294	12,083,774	12,062,102	12,113,204	11,920,759	11,972,437	11,760,839	2.51%
YoY %	1.03%	0.18%	-0.42%	1.61%	-0.43%	1.80%	-	-
Horiz. %	103.80%	102.75%	102.56%	103.00%	101.36%	101.80%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Dividend
Div	40,424	179,008	179,008	333,248	333,248	547,564	690,021	-84.83%
YoY %	-77.42%	0.00%	-46.28%	0.00%	-39.14%	-20.65%	-	-
Horiz. %	5.86%	25.94%	25.94%	48.30%	48.30%	79.35%	100.00%	-
Div Payout %	10.91%	44.53%	49.96%	50.32%	49.67%	64.50%	66.54%	-
YoY %	-75.50%	-10.87%	-0.72%	1.31%	-22.99%	-3.07%	-	-
Horiz. %	16.40%	66.92%	75.08%	75.62%	74.65%	96.93%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Equity
Net Worth	12,208,294	12,083,774	12,062,102	12,113,204	11,920,759	11,972,437	11,760,839	2.51%
YoY %	1.03%	0.18%	-0.42%	1.61%	-0.43%	1.80%	-	-
Horiz. %	103.80%	102.75%	102.56%	103.00%	101.36%	101.80%	100.00%	-
NOSH	4,042,481	4,042,481	4,032,499	3,958,563	3,958,563	3,901,120	3,890,345	2.58%
YoY %	0.00%	0.25%	1.87%	0.00%	1.47%	0.28%	-	-
Horiz. %	103.91%	103.91%	103.65%	101.75%	101.75%	100.28%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Ratio Analysis
NP Margin	11.43%	11.93%	10.79%	20.92%	22.21%	24.44%	30.05%	-
YoY %	-4.19%	10.57%	-48.42%	-5.81%	-9.12%	-18.67%	-	-
Horiz. %	38.04%	39.70%	35.91%	69.62%	73.91%	81.33%	100.00%	-
ROE	3.04%	3.33%	2.97%	5.47%	5.63%	7.09%	8.82%	-
YoY %	-8.71%	12.12%	-45.70%	-2.84%	-20.59%	-19.61%	-	-
Horiz. %	34.47%	37.76%	33.67%	62.02%	63.83%	80.39%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Per Share
RPS	97.19	102.73	105.13	96.07	91.34	103.32	100.59	-2.26%
YoY %	-5.39%	-2.28%	9.43%	5.18%	-11.60%	2.71%	-	-
Horiz. %	96.62%	102.13%	104.51%	95.51%	90.80%	102.71%	100.00%	-
EPS	9.17	9.95	8.94	16.73	17.05	21.77	26.89	-51.09%
YoY %	-7.84%	11.30%	-46.56%	-1.88%	-21.68%	-19.04%	-	-
Horiz. %	34.10%	37.00%	33.25%	62.22%	63.41%	80.96%	100.00%	-
DPS	1.00	4.43	4.47	8.42	8.47	14.04	17.89	-85.30%
YoY %	-77.43%	-0.89%	-46.91%	-0.59%	-39.67%	-21.52%	-	-
Horiz. %	5.59%	24.76%	24.99%	47.07%	47.34%	78.48%	100.00%	-
NAPS	3.02	2.99	3.01	3.06	3.03	3.07	3.05	-0.65%
YoY %	1.00%	-0.66%	-1.63%	0.99%	-1.30%	0.66%	-	-
Horiz. %	99.02%	98.03%	98.69%	100.33%	99.34%	100.66%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 3,958,563
RPS	78.54	83.00	84.21	76.02	71.84	80.55	77.54	0.85%
YoY %	-5.37%	-1.44%	10.77%	5.82%	-10.81%	3.88%	-	-
Horiz. %	101.29%	107.04%	108.60%	98.04%	92.65%	103.88%	100.00%	-
EPS	7.41	8.04	7.16	13.24	13.41	16.97	20.73	-49.53%
YoY %	-7.84%	12.29%	-45.92%	-1.27%	-20.98%	-18.14%	-	-
Horiz. %	35.75%	38.78%	34.54%	63.87%	64.69%	81.86%	100.00%	-
DPS	0.81	3.58	3.58	6.66	6.66	10.95	13.79	-84.81%
YoY %	-77.37%	0.00%	-46.25%	0.00%	-39.18%	-20.59%	-	-
Horiz. %	5.87%	25.96%	25.96%	48.30%	48.30%	79.41%	100.00%	-
NAPS	2.4405	2.4156	2.4112	2.4214	2.383	2.3933	2.351	2.51%
YoY %	1.03%	0.18%	-0.42%	1.61%	-0.43%	1.80%	-	-
Horiz. %	103.81%	102.75%	102.56%	102.99%	101.36%	101.80%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	-
Price	1.60	1.36	2.16	2.27	2.33	2.70	3.10	-
P/RPS	1.65	1.32	2.05	2.36	2.55	2.61	3.08	-33.96%
YoY %	25.00%	-35.61%	-13.14%	-7.45%	-2.30%	-15.26%	-	-
Horiz. %	53.57%	42.86%	66.56%	76.62%	82.79%	84.74%	100.00%	-
P/EPS	17.45	13.67	24.16	13.57	13.66	12.40	11.53	31.71%
YoY %	27.65%	-43.42%	78.04%	-0.66%	10.16%	7.55%	-	-
Horiz. %	151.34%	118.56%	209.54%	117.69%	118.47%	107.55%	100.00%	-
EY	5.73	7.31	4.14	7.37	7.32	8.06	8.68	-24.12%
YoY %	-21.61%	76.57%	-43.83%	0.68%	-9.18%	-7.14%	-	-
Horiz. %	66.01%	84.22%	47.70%	84.91%	84.33%	92.86%	100.00%	-
DY	0.62	3.26	2.07	3.71	3.64	5.20	5.77	-77.30%
YoY %	-80.98%	57.49%	-44.20%	1.92%	-30.00%	-9.88%	-	-
Horiz. %	10.75%	56.50%	35.88%	64.30%	63.08%	90.12%	100.00%	-
P/NAPS	0.53	0.45	0.72	0.74	0.77	0.88	1.02	-35.29%
YoY %	17.78%	-37.50%	-2.70%	-3.90%	-12.50%	-13.73%	-	-
Horiz. %	51.96%	44.12%	70.59%	72.55%	75.49%	86.27%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	26/02/20	13/11/19	14/08/19	09/05/19	27/02/19	14/11/18	23/08/18	-
Price	1.28	1.35	1.76	2.10	2.48	2.01	2.94	-
P/RPS	1.32	1.31	1.67	2.19	2.72	1.95	2.92	-41.01%
YoY %	0.76%	-21.56%	-23.74%	-19.49%	39.49%	-33.22%	-	-
Horiz. %	45.21%	44.86%	57.19%	75.00%	93.15%	66.78%	100.00%	-
P/EPS	13.96	13.57	19.69	12.55	14.54	9.23	10.93	17.66%
YoY %	2.87%	-31.08%	56.89%	-13.69%	57.53%	-15.55%	-	-
Horiz. %	127.72%	124.15%	180.15%	114.82%	133.03%	84.45%	100.00%	-
EY	7.16	7.37	5.08	7.97	6.88	10.83	9.15	-15.04%
YoY %	-2.85%	45.08%	-36.26%	15.84%	-36.47%	18.36%	-	-
Horiz. %	78.25%	80.55%	55.52%	87.10%	75.19%	118.36%	100.00%	-
DY	0.78	3.28	2.54	4.01	3.42	6.99	6.09	-74.49%
YoY %	-76.22%	29.13%	-36.66%	17.25%	-51.07%	14.78%	-	-
Horiz. %	12.81%	53.86%	41.71%	65.85%	56.16%	114.78%	100.00%	-
P/NAPS	0.42	0.45	0.58	0.69	0.82	0.65	0.96	-42.28%
YoY %	-6.67%	-22.41%	-15.94%	-15.85%	26.15%	-32.29%	-	-
Horiz. %	43.75%	46.88%	60.42%	71.88%	85.42%	67.71%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos