[SPSETIA] YoY 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- 6.59%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 31/07/14 31/07/13 31/07/12 CAGR
Revenue 932,068 993,002 842,490 1,263,607 902,663 806,821 654,192 5.06%
PBT 179,109 156,995 309,422 260,440 187,597 158,036 145,613 2.92%
Tax -39,571 -58,553 -30,121 -106,694 -61,166 -44,806 -46,130 -2.11%
NP 139,538 98,442 279,301 153,746 126,431 113,230 99,483 4.83%
-
NP to SH 108,926 65,187 253,217 134,065 103,319 101,302 100,403 1.14%
-
Tax Rate 22.09% 37.30% 9.73% 40.97% 32.60% 28.35% 31.68% -
Total Cost 792,530 894,560 563,189 1,109,861 776,232 693,591 554,709 5.10%
-
Net Worth 12,083,774 11,972,437 10,221,276 7,362,586 5,742,730 5,463,237 3,854,241 17.27%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 31/07/14 31/07/13 31/07/12 CAGR
Div - - 142,456 - - - - -
Div Payout % - - 56.26% - - - - -
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 10,221,276 7,362,586 5,742,730 5,463,237 3,854,241 17.27%
NOSH 4,042,481 3,901,120 3,561,420 2,747,233 2,507,742 2,460,917 1,927,120 10.88%
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 14.97% 9.91% 33.15% 12.17% 14.01% 14.03% 15.21% -
ROE 0.90% 0.54% 2.48% 1.82% 1.80% 1.85% 2.61% -
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 23.06 25.46 23.66 46.00 36.00 32.79 33.95 -5.25%
EPS 1.06 1.67 7.11 4.88 4.12 4.12 5.21 -19.91%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
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 18.63 19.85 16.84 25.26 18.04 16.13 13.08 5.05%
EPS 2.18 1.30 5.06 2.68 2.07 2.03 2.01 1.13%
DPS 0.00 0.00 2.85 0.00 0.00 0.00 0.00 -
NAPS 2.4156 2.3933 2.0432 1.4718 1.148 1.0921 0.7705 17.27%
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 5.90 10.60 15.39 7.59 9.72 10.19 10.69 -7.95%
P/EPS 50.46 161.53 51.20 71.52 84.95 81.14 69.67 -4.39%
EY 1.98 0.62 1.95 1.40 1.18 1.23 1.44 4.54%
DY 0.00 0.00 1.10 0.00 0.00 0.00 0.00 -
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 5.81 7.89 13.95 6.96 9.20 10.28 11.14 -8.67%
P/EPS 49.72 120.25 46.41 65.57 80.34 81.87 72.55 -5.13%
EY 2.01 0.83 2.15 1.53 1.24 1.22 1.38 5.38%
DY 0.00 0.00 1.21 0.00 0.00 0.00 0.00 -
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