[SPSETIA] YoY Annualized Quarter Result on 31-Dec-2016

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016
Profit Trend
QoQ- 58.13%
YoY- -12.0%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/07/15 31/10/15 31/12/15 30/09/15 31/01/15 30/04/15 CAGR
Revenue 4,957,165 4,191,090 6,115,443 6,746,343 0 3,704,040 5,112,538 -1.82%
PBT 1,184,669 905,157 1,225,196 1,426,441 0 616,352 997,636 10.81%
Tax -285,390 -256,920 -366,024 -415,433 0 -143,140 -273,868 2.49%
NP 899,279 648,237 859,172 1,011,008 0 473,212 723,768 13.84%
-
NP to SH 808,030 590,299 774,525 918,258 0 405,248 657,026 13.15%
-
Tax Rate 24.09% 28.38% 29.87% 29.12% - 23.22% 27.45% -
Total Cost 4,057,886 3,542,853 5,256,270 5,735,335 0 3,230,828 4,388,770 -4.57%
-
Net Worth 7,668,426 6,505,023 6,802,069 7,235,852 0 6,017,780 6,275,538 12.72%
Dividend
31/12/16 31/07/15 31/10/15 31/12/15 30/09/15 31/01/15 30/04/15 CAGR
Div 541,938 102,039 112,006 592,258 - - 203,256 79.65%
Div Payout % 67.07% 17.29% 14.46% 64.50% - - 30.94% -
Equity
31/12/16 31/07/15 31/10/15 31/12/15 30/09/15 31/01/15 30/04/15 CAGR
Net Worth 7,668,426 6,505,023 6,802,069 7,235,852 0 6,017,780 6,275,538 12.72%
NOSH 2,709,691 2,571,571 2,566,818 2,575,036 2,571,571 2,539,147 2,540,703 3.92%
Ratio Analysis
31/12/16 31/07/15 31/10/15 31/12/15 30/09/15 31/01/15 30/04/15 CAGR
NP Margin 18.14% 15.47% 14.05% 14.99% 0.00% 12.78% 14.16% -
ROE 10.54% 9.07% 11.39% 12.69% 0.00% 6.73% 10.47% -
Per Share
31/12/16 31/07/15 31/10/15 31/12/15 30/09/15 31/01/15 30/04/15 CAGR
RPS 182.94 164.29 238.25 261.99 0.00 145.88 201.23 -5.53%
EPS 29.82 23.14 30.17 35.66 0.00 15.96 25.86 8.88%
DPS 20.00 4.00 4.36 23.00 0.00 0.00 8.00 72.87%
NAPS 2.83 2.55 2.65 2.81 0.00 2.37 2.47 8.46%
Adjusted Per Share Value based on latest NOSH - 2,831,966
31/12/16 31/07/15 31/10/15 31/12/15 30/09/15 31/01/15 30/04/15 CAGR
RPS 99.09 83.78 122.25 134.86 0.00 74.04 102.20 -1.82%
EPS 16.15 11.80 15.48 18.36 0.00 8.10 13.13 13.16%
DPS 10.83 2.04 2.24 11.84 0.00 0.00 4.06 79.69%
NAPS 1.5329 1.3004 1.3597 1.4465 0.00 1.203 1.2545 12.71%
Price Multiplier on Financial Quarter End Date
31/12/16 31/07/15 31/10/15 31/12/15 30/09/15 31/01/15 30/04/15 CAGR
Date 30/12/16 31/07/15 30/10/15 31/12/15 30/09/15 30/01/15 30/04/15 -
Price 3.13 3.05 3.30 3.20 3.15 3.52 3.41 -
P/RPS 1.71 1.86 1.39 0.00 0.00 0.00 0.00 -
P/EPS 10.50 13.18 10.94 0.00 0.00 0.00 0.00 -
EY 9.53 7.59 9.14 0.00 0.00 0.00 0.00 -
DY 6.39 1.31 1.32 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.20 1.25 1.14 0.00 1.76 1.71 -22.75%
Price Multiplier on Announcement Date
31/12/16 31/07/15 31/10/15 31/12/15 30/09/15 31/01/15 30/04/15 CAGR
Date 23/02/17 10/09/15 10/12/15 25/02/16 - 11/03/15 15/06/15 -
Price 3.39 3.15 3.10 2.89 0.00 3.37 3.38 -
P/RPS 1.85 1.92 1.30 0.00 0.00 0.00 0.00 -
P/EPS 11.37 13.61 10.27 0.00 0.00 0.00 0.00 -
EY 8.80 7.35 9.73 0.00 0.00 0.00 0.00 -
DY 5.90 1.27 1.41 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.24 1.17 1.03 0.00 1.69 1.69 -18.49%

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