[SPSETIA] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
15-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 53.8%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 31/07/14 31/07/13 31/07/12 CAGR
Revenue 3,132,705 2,574,474 2,577,394 3,185,366 2,576,574 2,295,476 1,762,972 8.34%
PBT 508,845 786,419 667,672 657,435 500,133 438,897 374,223 4.37%
Tax -141,535 -116,296 -114,011 -220,827 -138,315 -114,342 -111,975 3.32%
NP 367,310 670,123 553,661 436,608 361,818 324,555 262,248 4.81%
-
NP to SH 300,480 569,413 494,720 383,235 274,366 288,707 266,790 1.67%
-
Tax Rate 27.81% 14.79% 17.08% 33.59% 27.66% 26.05% 29.92% -
Total Cost 2,765,395 1,904,351 2,023,733 2,748,758 2,214,756 1,970,921 1,500,724 8.89%
-
Net Worth 12,083,774 11,972,437 9,078,301 7,152,297 5,665,447 5,079,167 3,784,255 17.57%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 31/07/14 31/07/13 31/07/12 CAGR
Div - 155,992 126,526 106,750 98,959 91,516 94,606 -
Div Payout % - 27.40% 25.58% 27.86% 36.07% 31.70% 35.46% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 12,083,774 11,972,437 9,078,301 7,152,297 5,665,447 5,079,167 3,784,255 17.57%
NOSH 4,042,481 3,901,120 3,163,171 2,668,767 2,473,994 2,287,913 1,892,127 11.16%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 11.73% 26.03% 21.48% 13.71% 14.04% 14.14% 14.88% -
ROE 2.49% 4.76% 5.45% 5.36% 4.84% 5.68% 7.05% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 31/07/14 31/07/13 31/07/12 CAGR
RPS 77.52 66.02 81.48 119.36 104.15 100.33 93.17 -2.53%
EPS 4.20 14.07 15.64 14.36 11.09 12.62 14.10 -15.54%
DPS 0.00 4.00 4.00 4.00 4.00 4.00 5.00 -
NAPS 2.99 3.07 2.87 2.68 2.29 2.22 2.00 5.76%
Adjusted Per Share Value based on latest NOSH - 2,747,233
30/09/19 30/09/18 30/09/17 30/09/16 31/07/14 31/07/13 31/07/12 CAGR
RPS 62.62 51.46 51.52 63.68 51.51 45.89 35.24 8.34%
EPS 6.01 11.38 9.89 7.66 5.48 5.77 5.33 1.68%
DPS 0.00 3.12 2.53 2.13 1.98 1.83 1.89 -
NAPS 2.4156 2.3933 1.8148 1.4298 1.1325 1.0153 0.7565 17.57%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 31/07/14 31/07/13 31/07/12 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 31/07/14 31/07/13 31/07/12 -
Price 1.36 2.70 3.64 3.49 3.50 3.34 3.63 -
P/RPS 1.75 4.09 4.47 2.92 3.36 3.33 3.90 -10.57%
P/EPS 18.29 18.49 23.27 24.30 31.56 26.47 25.74 -4.65%
EY 5.47 5.41 4.30 4.11 3.17 3.78 3.88 4.90%
DY 0.00 1.48 1.10 1.15 1.14 1.20 1.38 -
P/NAPS 0.45 0.88 1.27 1.30 1.53 1.50 1.82 -17.70%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 31/07/14 31/07/13 31/07/12 CAGR
Date 13/11/19 14/11/18 09/11/17 15/11/16 17/09/14 25/09/13 13/09/12 -
Price 1.34 2.01 3.30 3.20 3.31 3.37 3.78 -
P/RPS 1.73 3.04 4.05 2.68 3.18 3.36 4.06 -11.21%
P/EPS 18.02 13.77 21.10 22.28 29.85 26.71 26.81 -5.39%
EY 5.55 7.26 4.74 4.49 3.35 3.74 3.73 5.69%
DY 0.00 1.99 1.21 1.25 1.21 1.19 1.32 -
P/NAPS 0.45 0.65 1.15 1.19 1.45 1.52 1.89 -18.13%

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