[SPSETIA] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
11-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -44.5%
YoY- -39.43%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 CAGR
Revenue 2,810,620 3,459,628 2,622,008 4,106,348 2,886,236 2,939,716 1,966,324 4.46%
PBT 415,844 504,312 377,584 737,880 588,656 542,924 402,892 0.38%
Tax -191,352 -193,584 -55,808 -228,880 -120,700 -119,936 -115,544 6.36%
NP 224,492 310,728 321,776 509,000 467,956 422,988 287,348 -2.97%
-
NP to SH 113,852 211,312 245,944 448,460 387,104 372,748 296,016 -11.03%
-
Tax Rate 46.02% 38.39% 14.78% 31.02% 20.50% 22.09% 28.68% -
Total Cost 2,586,128 3,148,900 2,300,232 3,597,348 2,418,280 2,516,728 1,678,976 5.42%
-
Net Worth 12,087,020 12,113,204 11,079,123 5,700,975 5,624,797 4,291,406 3,543,333 16.20%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 12,087,020 12,113,204 11,079,123 5,700,975 5,624,797 4,291,406 3,543,333 16.20%
NOSH 4,042,481 3,958,563 3,755,267 2,850,487 2,456,243 2,024,248 1,845,486 10.07%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 7.99% 8.98% 12.27% 12.40% 16.21% 14.39% 14.61% -
ROE 0.94% 1.74% 2.22% 7.87% 6.88% 8.69% 8.35% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 CAGR
RPS 69.53 87.40 72.66 144.06 117.51 145.23 106.55 -5.09%
EPS -3.72 5.32 6.80 13.76 15.76 18.44 16.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.99 3.06 3.07 2.00 2.29 2.12 1.92 5.57%
Adjusted Per Share Value based on latest NOSH - 2,850,487
31/03/20 31/03/19 31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 CAGR
RPS 56.18 69.16 52.41 82.09 57.70 58.77 39.31 4.46%
EPS 2.28 4.22 4.92 8.96 7.74 7.45 5.92 -11.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4162 2.4214 2.2147 1.1396 1.1244 0.8579 0.7083 16.20%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 30/01/14 31/01/13 31/01/12 -
Price 0.74 2.27 2.99 3.55 2.88 3.13 3.95 -
P/RPS 1.06 2.60 4.12 2.46 2.45 2.16 3.71 -14.21%
P/EPS 26.27 42.52 43.87 22.56 18.27 17.00 24.63 0.79%
EY 3.81 2.35 2.28 4.43 5.47 5.88 4.06 -0.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.74 0.97 1.78 1.26 1.48 2.06 -22.75%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/01/14 31/01/13 31/01/12 CAGR
Date 14/05/20 09/05/19 14/05/18 11/05/17 20/03/14 14/03/13 22/03/12 -
Price 0.775 2.10 2.94 3.68 2.95 3.30 3.89 -
P/RPS 1.11 2.40 4.05 2.55 2.51 2.27 3.65 -13.55%
P/EPS 27.52 39.34 43.14 23.39 18.72 17.92 24.25 1.56%
EY 3.63 2.54 2.32 4.28 5.34 5.58 4.12 -1.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.69 0.96 1.84 1.29 1.56 2.03 -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