[SPSETIA] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
09-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 36.57%
YoY- 29.09%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/07/14 31/07/13 CAGR
Revenue 2,819,272 4,176,940 3,432,632 3,436,525 4,247,154 3,435,432 3,060,634 -1.13%
PBT -369,833 678,460 1,048,558 890,229 876,580 666,844 585,196 -
Tax -66,042 -188,713 -155,061 -152,014 -294,436 -184,420 -152,456 -11.00%
NP -435,876 489,746 893,497 738,214 582,144 482,424 432,740 -
-
NP to SH -502,017 400,640 759,217 659,626 510,980 365,821 384,942 -
-
Tax Rate - 27.81% 14.79% 17.08% 33.59% 27.66% 26.05% -
Total Cost 3,255,148 3,687,193 2,539,134 2,698,310 3,665,010 2,953,008 2,627,894 3.02%
-
Net Worth 11,719,872 12,083,774 11,972,437 9,078,300 7,152,297 5,665,447 5,079,168 12.36%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/07/14 31/07/13 CAGR
Div - - 207,990 168,702 142,334 131,946 122,022 -
Div Payout % - - 27.40% 25.58% 27.86% 36.07% 31.70% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/07/14 31/07/13 CAGR
Net Worth 11,719,872 12,083,774 11,972,437 9,078,300 7,152,297 5,665,447 5,079,168 12.36%
NOSH 4,056,710 4,042,481 3,901,120 3,163,171 2,668,767 2,473,994 2,287,913 8.31%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/07/14 31/07/13 CAGR
NP Margin -15.46% 11.73% 26.03% 21.48% 13.71% 14.04% 14.14% -
ROE -4.28% 3.32% 6.34% 7.27% 7.14% 6.46% 7.58% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/07/14 31/07/13 CAGR
RPS 69.52 103.35 88.02 108.64 159.14 138.86 133.77 -8.72%
EPS -16.76 5.60 18.76 20.85 19.15 14.79 16.83 -
DPS 0.00 0.00 5.33 5.33 5.33 5.33 5.33 -
NAPS 2.89 2.99 3.07 2.87 2.68 2.29 2.22 3.74%
Adjusted Per Share Value based on latest NOSH - 3,561,420
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/07/14 31/07/13 CAGR
RPS 56.36 83.50 68.62 68.70 84.90 68.67 61.18 -1.13%
EPS -10.04 8.01 15.18 13.19 10.21 7.31 7.70 -
DPS 0.00 0.00 4.16 3.37 2.85 2.64 2.44 -
NAPS 2.3428 2.4156 2.3933 1.8148 1.4298 1.1325 1.0153 12.36%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/07/14 31/07/13 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 31/07/14 31/07/13 -
Price 0.77 1.36 2.70 3.64 3.49 3.50 3.34 -
P/RPS 1.11 1.32 3.07 3.35 2.19 2.52 2.50 -10.70%
P/EPS -6.22 13.72 13.87 17.46 18.23 23.67 19.85 -
EY -16.08 7.29 7.21 5.73 5.49 4.22 5.04 -
DY 0.00 0.00 1.98 1.47 1.53 1.52 1.60 -
P/NAPS 0.27 0.45 0.88 1.27 1.30 1.53 1.50 -21.26%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/07/14 31/07/13 CAGR
Date 13/11/20 13/11/19 14/11/18 09/11/17 15/11/16 17/09/14 25/09/13 -
Price 0.715 1.34 2.01 3.30 3.20 3.31 3.37 -
P/RPS 1.03 1.30 2.28 3.04 2.01 2.38 2.52 -11.72%
P/EPS -5.78 13.52 10.32 15.82 16.71 22.39 20.03 -
EY -17.31 7.40 9.69 6.32 5.98 4.47 4.99 -
DY 0.00 0.00 2.65 1.62 1.67 1.61 1.58 -
P/NAPS 0.25 0.45 0.65 1.15 1.19 1.45 1.52 -22.24%

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