[SPSETIA] YoY Cumulative Quarter Result on 30-Apr-2014 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
11-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
30-Apr-2014 [#2]
Profit Trend
QoQ- 76.75%
YoY- -8.73%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 2,200,637 1,581,472 1,734,904 1,673,911 1,488,655 1,108,780 1,015,638 9.92%
PBT 329,736 629,424 358,250 312,536 280,861 228,610 205,733 5.94%
Tax -101,964 -57,743 -83,890 -77,149 -69,536 -65,845 -51,474 8.72%
NP 227,772 571,681 274,360 235,387 211,325 162,765 154,259 4.88%
-
NP to SH 191,554 504,226 241,503 171,047 187,405 166,387 154,260 2.68%
-
Tax Rate 30.92% 9.17% 23.42% 24.68% 24.76% 28.80% 25.02% -
Total Cost 1,972,865 1,009,791 1,460,544 1,438,524 1,277,330 946,015 861,379 10.67%
-
Net Worth 12,062,102 11,760,839 8,364,111 5,701,566 4,925,989 3,672,505 2,905,638 19.02%
Dividend
30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div - 154,240 114,185 98,302 87,964 93,686 81,619 -
Div Payout % - 30.59% 47.28% 57.47% 46.94% 56.31% 52.91% -
Equity
30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 12,062,102 11,760,839 8,364,111 5,701,566 4,925,989 3,672,505 2,905,638 19.02%
NOSH 4,032,499 3,890,345 2,854,645 2,457,571 2,199,102 1,873,727 1,632,380 11.70%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 10.35% 36.15% 15.81% 14.06% 14.20% 14.68% 15.19% -
ROE 1.59% 4.29% 2.89% 3.00% 3.80% 4.53% 5.31% -
Per Share
30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 54.92 41.01 60.77 68.11 67.69 59.18 62.22 -1.51%
EPS 3.14 13.51 8.46 6.96 8.52 8.88 9.45 -12.61%
DPS 0.00 4.00 4.00 4.00 4.00 5.00 5.00 -
NAPS 3.01 3.05 2.93 2.32 2.24 1.96 1.78 6.63%
Adjusted Per Share Value based on latest NOSH - 2,459,304
30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 43.99 31.61 34.68 33.46 29.76 22.16 20.30 9.92%
EPS 3.83 10.08 4.83 3.42 3.75 3.33 3.08 2.70%
DPS 0.00 3.08 2.28 1.97 1.76 1.87 1.63 -
NAPS 2.4112 2.351 1.672 1.1397 0.9847 0.7341 0.5808 19.02%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/06/19 29/06/18 30/06/17 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 2.16 3.10 3.49 3.02 3.43 3.62 4.18 -
P/RPS 3.93 7.56 5.74 4.43 5.07 6.12 6.72 -6.35%
P/EPS 45.19 23.71 41.25 43.39 40.25 40.77 44.23 0.26%
EY 2.21 4.22 2.42 2.30 2.48 2.45 2.26 -0.27%
DY 0.00 1.29 1.15 1.32 1.17 1.38 1.20 -
P/NAPS 0.72 1.02 1.19 1.30 1.53 1.85 2.35 -13.47%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 14/08/19 23/08/18 17/08/17 11/06/14 27/06/13 21/06/12 09/06/11 -
Price 1.79 2.94 3.31 3.03 3.42 3.86 4.10 -
P/RPS 3.26 7.17 5.45 4.45 5.05 6.52 6.59 -8.25%
P/EPS 37.45 22.48 39.13 43.53 40.13 43.47 43.39 -1.78%
EY 2.67 4.45 2.56 2.30 2.49 2.30 2.30 1.84%
DY 0.00 1.36 1.21 1.32 1.17 1.30 1.22 -
P/NAPS 0.59 0.96 1.13 1.31 1.53 1.97 2.30 -15.33%

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