[SPSETIA] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 310.03%
YoY- 108.79%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 CAGR
Revenue 4,271,184 2,067,964 4,401,274 3,162,944 3,469,808 3,347,822 2,977,310 4.51%
PBT 602,820 -116,686 659,472 1,258,848 716,500 625,072 561,722 0.86%
Tax -205,976 -49,140 -203,928 -115,486 -167,780 -154,298 -139,072 4.92%
NP 396,844 -165,826 455,544 1,143,362 548,720 470,774 422,650 -0.76%
-
NP to SH 300,074 -226,172 383,108 1,008,452 483,006 342,094 374,810 -2.68%
-
Tax Rate 34.17% - 30.92% 9.17% 23.42% 24.68% 24.76% -
Total Cost 3,874,340 2,233,790 3,945,730 2,019,582 2,921,088 2,877,048 2,554,660 5.22%
-
Net Worth 11,967,364 12,046,595 12,062,102 11,760,839 8,364,111 5,701,566 4,925,989 11.47%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 CAGR
Div - - - 308,481 228,371 196,605 175,928 -
Div Payout % - - - 30.59% 47.28% 57.47% 46.94% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 CAGR
Net Worth 11,967,364 12,046,595 12,062,102 11,760,839 8,364,111 5,701,566 4,925,989 11.47%
NOSH 4,056,733 4,042,481 4,032,499 3,890,345 2,854,645 2,457,571 2,199,102 7.78%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 CAGR
NP Margin 9.29% -8.02% 10.35% 36.15% 15.81% 14.06% 14.20% -
ROE 2.51% -1.88% 3.18% 8.57% 5.77% 6.00% 7.61% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 CAGR
RPS 105.29 51.16 109.83 82.03 121.55 136.22 135.39 -3.02%
EPS 4.14 -8.86 6.28 27.02 16.92 13.92 17.04 -15.89%
DPS 0.00 0.00 0.00 8.00 8.00 8.00 8.00 -
NAPS 2.95 2.98 3.01 3.05 2.93 2.32 2.24 3.42%
Adjusted Per Share Value based on latest NOSH - 3,890,345
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 CAGR
RPS 85.38 41.34 87.98 63.23 69.36 66.92 59.52 4.51%
EPS 6.00 -4.52 7.66 20.16 9.66 6.84 7.49 -2.67%
DPS 0.00 0.00 0.00 6.17 4.57 3.93 3.52 -
NAPS 2.3923 2.4081 2.4112 2.351 1.672 1.1397 0.9847 11.47%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/04/14 30/04/13 -
Price 1.06 0.845 2.16 3.10 3.49 3.02 3.43 -
P/RPS 1.01 1.65 1.97 3.78 2.87 2.22 2.53 -10.62%
P/EPS 14.33 -15.10 22.59 11.85 20.63 21.70 20.12 -4.06%
EY 6.98 -6.62 4.43 8.44 4.85 4.61 4.97 4.24%
DY 0.00 0.00 0.00 2.58 2.29 2.65 2.33 -
P/NAPS 0.36 0.28 0.72 1.02 1.19 1.30 1.53 -16.22%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 CAGR
Date 18/08/21 13/08/20 14/08/19 23/08/18 17/08/17 11/06/14 27/06/13 -
Price 1.09 0.79 1.79 2.94 3.31 3.03 3.42 -
P/RPS 1.04 1.54 1.63 3.58 2.72 2.22 2.53 -10.30%
P/EPS 14.74 -14.12 18.72 11.24 19.56 21.77 20.07 -3.70%
EY 6.79 -7.08 5.34 8.90 5.11 4.59 4.98 3.86%
DY 0.00 0.00 0.00 2.72 2.42 2.64 2.34 -
P/NAPS 0.37 0.27 0.59 0.96 1.13 1.31 1.53 -15.94%

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