[SPSETIA] YoY Annualized Quarter Result on 31-Jan-2013 [#1]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
14-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jan-2013 [#1]
Profit Trend
QoQ- -5.35%
YoY- 25.92%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 2,622,008 4,106,348 2,886,236 2,939,716 1,966,324 2,075,540 1,455,584 7.47%
PBT 377,584 737,880 588,656 542,924 402,892 349,596 209,408 7.48%
Tax -55,808 -228,880 -120,700 -119,936 -115,544 -101,448 -56,652 -0.18%
NP 321,776 509,000 467,956 422,988 287,348 248,148 152,756 9.55%
-
NP to SH 245,944 448,460 387,104 372,748 296,016 248,148 152,784 6.00%
-
Tax Rate 14.78% 31.02% 20.50% 22.09% 28.68% 29.02% 27.05% -
Total Cost 2,300,232 3,597,348 2,418,280 2,516,728 1,678,976 1,827,392 1,302,828 7.20%
-
Net Worth 11,079,123 5,700,975 5,624,797 4,291,406 3,543,333 2,257,740 2,072,336 22.78%
Dividend
31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 11,079,123 5,700,975 5,624,797 4,291,406 3,543,333 2,257,740 2,072,336 22.78%
NOSH 3,755,267 2,850,487 2,456,243 2,024,248 1,845,486 1,017,000 1,015,851 17.36%
Ratio Analysis
31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 12.27% 12.40% 16.21% 14.39% 14.61% 11.96% 10.49% -
ROE 2.22% 7.87% 6.88% 8.69% 8.35% 10.99% 7.37% -
Per Share
31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 72.66 144.06 117.51 145.23 106.55 204.08 143.29 -7.97%
EPS 6.80 13.76 15.76 18.44 16.04 24.40 15.04 -9.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.07 2.00 2.29 2.12 1.92 2.22 2.04 5.13%
Adjusted Per Share Value based on latest NOSH - 2,024,248
31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 52.41 82.09 57.70 58.77 39.31 41.49 29.10 7.46%
EPS 4.92 8.96 7.74 7.45 5.92 4.96 3.05 6.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2147 1.1396 1.1244 0.8579 0.7083 0.4513 0.4143 22.78%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 30/03/18 31/03/17 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 2.99 3.55 2.88 3.13 3.95 4.28 2.69 -
P/RPS 4.12 2.46 2.45 2.16 3.71 2.10 1.88 10.08%
P/EPS 43.87 22.56 18.27 17.00 24.63 17.54 17.89 11.60%
EY 2.28 4.43 5.47 5.88 4.06 5.70 5.59 -10.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.78 1.26 1.48 2.06 1.93 1.32 -3.70%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 14/05/18 11/05/17 20/03/14 14/03/13 22/03/12 17/03/11 18/03/10 -
Price 2.94 3.68 2.95 3.30 3.89 4.05 2.77 -
P/RPS 4.05 2.55 2.51 2.27 3.65 1.98 1.93 9.49%
P/EPS 43.14 23.39 18.72 17.92 24.25 16.60 18.42 10.98%
EY 2.32 4.28 5.34 5.58 4.12 6.02 5.43 -9.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.84 1.29 1.56 2.03 1.82 1.36 -4.17%

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