[SPSETIA] YoY Annualized Quarter Result on 31-Jan-2014 [#1]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
20-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
31-Jan-2014 [#1]
Profit Trend
QoQ- -7.47%
YoY- 3.85%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 3,459,628 2,622,008 4,106,348 2,886,236 2,939,716 1,966,324 2,075,540 6.45%
PBT 504,312 377,584 737,880 588,656 542,924 402,892 349,596 4.58%
Tax -193,584 -55,808 -228,880 -120,700 -119,936 -115,544 -101,448 8.23%
NP 310,728 321,776 509,000 467,956 422,988 287,348 248,148 2.79%
-
NP to SH 211,312 245,944 448,460 387,104 372,748 296,016 248,148 -1.94%
-
Tax Rate 38.39% 14.78% 31.02% 20.50% 22.09% 28.68% 29.02% -
Total Cost 3,148,900 2,300,232 3,597,348 2,418,280 2,516,728 1,678,976 1,827,392 6.88%
-
Net Worth 12,113,204 11,079,123 5,700,975 5,624,797 4,291,406 3,543,333 2,257,740 22.83%
Dividend
31/03/19 31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 12,113,204 11,079,123 5,700,975 5,624,797 4,291,406 3,543,333 2,257,740 22.83%
NOSH 3,958,563 3,755,267 2,850,487 2,456,243 2,024,248 1,845,486 1,017,000 18.10%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 8.98% 12.27% 12.40% 16.21% 14.39% 14.61% 11.96% -
ROE 1.74% 2.22% 7.87% 6.88% 8.69% 8.35% 10.99% -
Per Share
31/03/19 31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 87.40 72.66 144.06 117.51 145.23 106.55 204.08 -9.86%
EPS 5.32 6.80 13.76 15.76 18.44 16.04 24.40 -17.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.06 3.07 2.00 2.29 2.12 1.92 2.22 4.00%
Adjusted Per Share Value based on latest NOSH - 2,456,243
31/03/19 31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 69.16 52.41 82.09 57.70 58.77 39.31 41.49 6.45%
EPS 4.22 4.92 8.96 7.74 7.45 5.92 4.96 -1.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4214 2.2147 1.1396 1.1244 0.8579 0.7083 0.4513 22.83%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 29/03/19 30/03/18 31/03/17 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 2.27 2.99 3.55 2.88 3.13 3.95 4.28 -
P/RPS 2.60 4.12 2.46 2.45 2.16 3.71 2.10 2.64%
P/EPS 42.52 43.87 22.56 18.27 17.00 24.63 17.54 11.45%
EY 2.35 2.28 4.43 5.47 5.88 4.06 5.70 -10.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.97 1.78 1.26 1.48 2.06 1.93 -11.07%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 09/05/19 14/05/18 11/05/17 20/03/14 14/03/13 22/03/12 17/03/11 -
Price 2.10 2.94 3.68 2.95 3.30 3.89 4.05 -
P/RPS 2.40 4.05 2.55 2.51 2.27 3.65 1.98 2.38%
P/EPS 39.34 43.14 23.39 18.72 17.92 24.25 16.60 11.14%
EY 2.54 2.32 4.28 5.34 5.58 4.12 6.02 -10.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.96 1.84 1.29 1.56 2.03 1.82 -11.19%

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