[SPSETIA] YoY Quarter Result on 30-Jun-2016

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
23-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016
Profit Trend
QoQ- 1.94%
YoY- -39.61%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/07/15 31/10/15 31/12/15 30/09/15 31/01/15 30/04/15 CAGR
Revenue 1,013,298 1,634,821 1,414,733 1,140,520 0 926,010 1,630,259 -33.40%
PBT 202,694 406,339 217,940 303,344 0 154,088 344,730 -36.48%
Tax -59,201 -119,986 -78,602 -79,911 0 -35,785 -101,149 -36.73%
NP 143,493 286,353 139,338 223,433 0 118,303 243,581 -36.38%
-
NP to SH 125,779 261,786 119,683 208,276 0 101,312 227,201 -39.67%
-
Tax Rate 29.21% 29.53% 36.07% 26.34% - 23.22% 29.34% -
Total Cost 869,805 1,348,468 1,275,395 917,087 0 807,707 1,386,678 -32.87%
-
Net Worth 7,404,943 6,557,507 6,924,890 7,389,590 0 6,017,780 6,277,253 15.16%
Dividend
30/06/16 31/07/15 31/10/15 31/12/15 30/09/15 31/01/15 30/04/15 CAGR
Div 105,034 - - 499,652 - - 101,655 2.83%
Div Payout % 83.51% - - 239.90% - - 44.74% -
Equity
30/06/16 31/07/15 31/10/15 31/12/15 30/09/15 31/01/15 30/04/15 CAGR
Net Worth 7,404,943 6,557,507 6,924,890 7,389,590 0 6,017,780 6,277,253 15.16%
NOSH 2,625,866 2,571,571 2,613,165 2,629,747 2,571,571 2,539,147 2,541,398 2.83%
Ratio Analysis
30/06/16 31/07/15 31/10/15 31/12/15 30/09/15 31/01/15 30/04/15 CAGR
NP Margin 14.16% 17.52% 9.85% 19.59% 0.00% 12.78% 14.94% -
ROE 1.70% 3.99% 1.73% 2.82% 0.00% 1.68% 3.62% -
Per Share
30/06/16 31/07/15 31/10/15 31/12/15 30/09/15 31/01/15 30/04/15 CAGR
RPS 38.59 63.57 54.14 43.37 0.00 36.47 64.15 -35.23%
EPS 4.79 10.18 4.58 7.92 0.00 3.99 8.94 -41.33%
DPS 4.00 0.00 0.00 19.00 0.00 0.00 4.00 0.00%
NAPS 2.82 2.55 2.65 2.81 0.00 2.37 2.47 11.99%
Adjusted Per Share Value based on latest NOSH - 2,625,866
30/06/16 31/07/15 31/10/15 31/12/15 30/09/15 31/01/15 30/04/15 CAGR
RPS 20.26 32.68 28.28 22.80 0.00 18.51 32.59 -33.39%
EPS 2.51 5.23 2.39 4.16 0.00 2.03 4.54 -39.74%
DPS 2.10 0.00 0.00 9.99 0.00 0.00 2.03 2.94%
NAPS 1.4803 1.3109 1.3843 1.4772 0.00 1.203 1.2548 15.17%
Price Multiplier on Financial Quarter End Date
30/06/16 31/07/15 31/10/15 31/12/15 30/09/15 31/01/15 30/04/15 CAGR
Date 30/06/16 31/07/15 30/10/15 31/12/15 30/09/15 30/01/15 30/04/15 -
Price 2.90 3.05 3.30 3.20 3.15 3.52 3.41 -
P/RPS 7.52 4.80 6.10 0.00 0.00 0.00 0.00 -
P/EPS 60.54 29.96 72.05 0.00 0.00 0.00 0.00 -
EY 1.65 3.34 1.39 0.00 0.00 0.00 0.00 -
DY 1.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.20 1.25 1.14 0.00 1.76 1.71 -35.16%
Price Multiplier on Announcement Date
30/06/16 31/07/15 31/10/15 31/12/15 30/09/15 31/01/15 30/04/15 CAGR
Date 23/08/16 10/09/15 10/12/15 25/02/16 - 11/03/15 15/06/15 -
Price 3.25 3.15 3.10 2.89 0.00 3.37 3.38 -
P/RPS 8.42 4.95 5.73 0.00 0.00 0.00 0.00 -
P/EPS 67.85 30.94 67.69 0.00 0.00 0.00 0.00 -
EY 1.47 3.23 1.48 0.00 0.00 0.00 0.00 -
DY 1.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.24 1.17 1.03 0.00 1.69 1.69 -28.04%

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