[SPSETIA] YoY TTM 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- -4.73%

YoY- -3.1%

Quarter Report

SPSETIA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/04/14	30/04/13	30/04/12	30/04/11	CAGR
TTM Result
Revenue	4,212,754	3,878,817	4,770,310	3,446,415	2,906,470	2,325,615	1,988,538	9.62%
YoY %	8.61%	-18.69%	38.41%	18.58%	24.98%	16.95%	-	-
Horiz. %	211.85%	195.06%	239.89%	173.31%	146.16%	116.95%	100.00%	-
PBT	690,860	1,378,694	1,145,924	690,090	619,756	453,471	413,344	6.48%
YoY %	-49.89%	20.31%	66.05%	11.35%	36.67%	9.71%	-	-
Horiz. %	167.14%	333.55%	277.23%	166.95%	149.94%	109.71%	100.00%	-
Tax	-236,474	-213,169	-255,147	-181,596	-183,568	-122,534	-96,679	11.56%
YoY %	-10.93%	16.45%	-40.50%	1.07%	-49.81%	-26.74%	-	-
Horiz. %	244.60%	220.49%	263.91%	187.83%	189.87%	126.74%	100.00%	-
NP	454,386	1,165,525	890,777	508,494	436,188	330,937	316,665	4.51%
YoY %	-61.01%	30.84%	75.18%	16.58%	31.80%	4.51%	-	-
Horiz. %	143.49%	368.06%	281.30%	160.58%	137.74%	104.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	358,287	1,037,017	800,363	401,990	414,834	340,100	316,666	1.52%
YoY %	-65.45%	29.57%	99.10%	-3.10%	21.97%	7.40%	-	-
Horiz. %	113.14%	327.48%	252.75%	126.94%	131.00%	107.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.23%	15.46%	22.27%	26.31%	29.62%	27.02%	23.39%	-
YoY %	121.41%	-30.58%	-15.36%	-11.17%	9.62%	15.52%	-	-
Horiz. %	146.34%	66.10%	95.21%	112.48%	126.64%	115.52%	100.00%	-
Total Cost	3,758,368	2,713,292	3,879,533	2,937,921	2,470,282	1,994,678	1,671,873	10.41%
YoY %	38.52%	-30.06%	32.05%	18.93%	23.84%	19.31%	-	-
Horiz. %	224.80%	162.29%	232.05%	175.73%	147.76%	119.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,062,102	11,760,839	8,356,016	5,705,586	5,336,437	3,733,416	2,957,782	18.76%
YoY %	2.56%	40.75%	46.45%	6.92%	42.94%	26.22%	-	-
Horiz. %	407.81%	397.62%	282.51%	192.90%	180.42%	126.22%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/04/14	30/04/13	30/04/12	30/04/11	CAGR
Dividend
Div	179,008	690,021	567,189	270,389	275,614	256,242	225,463	-2.78%
YoY %	-74.06%	21.66%	109.77%	-1.90%	7.56%	13.65%	-	-
Horiz. %	79.40%	306.05%	251.57%	119.93%	122.24%	113.65%	100.00%	-
Div Payout %	49.96%	66.54%	70.87%	67.26%	66.44%	75.34%	71.20%	-
YoY %	-24.92%	-6.11%	5.37%	1.23%	-11.81%	5.81%	-	-
Horiz. %	70.17%	93.46%	99.54%	94.47%	93.31%	105.81%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/04/14	30/04/13	30/04/12	30/04/11	CAGR
Equity
Net Worth	12,062,102	11,760,839	8,356,016	5,705,586	5,336,437	3,733,416	2,957,782	18.76%
YoY %	2.56%	40.75%	46.45%	6.92%	42.94%	26.22%	-	-
Horiz. %	407.81%	397.62%	282.51%	192.90%	180.42%	126.22%	100.00%	-
NOSH	4,032,499	3,890,345	2,851,882	2,459,304	2,382,338	1,904,804	1,661,675	11.45%
YoY %	3.65%	36.41%	15.96%	3.23%	25.07%	14.63%	-	-
Horiz. %	242.68%	234.12%	171.63%	148.00%	143.37%	114.63%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/04/14	30/04/13	30/04/12	30/04/11	CAGR
Ratio Analysis
NP Margin	10.79%	30.05%	18.67%	14.75%	15.01%	14.23%	15.92%	-
YoY %	-64.09%	60.95%	26.58%	-1.73%	5.48%	-10.62%	-	-
Horiz. %	67.78%	188.76%	117.27%	92.65%	94.28%	89.38%	100.00%	-
ROE	2.97%	8.82%	9.58%	7.05%	7.77%	9.11%	10.71%	-
YoY %	-66.33%	-7.93%	35.89%	-9.27%	-14.71%	-14.94%	-	-
Horiz. %	27.73%	82.35%	89.45%	65.83%	72.55%	85.06%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/04/14	30/04/13	30/04/12	30/04/11	CAGR
Per Share
RPS	105.13	100.59	167.27	140.14	122.00	122.09	119.67	-1.57%
YoY %	4.51%	-39.86%	19.36%	14.87%	-0.07%	2.02%	-	-
Horiz. %	87.85%	84.06%	139.78%	117.11%	101.95%	102.02%	100.00%	-
EPS	8.94	26.89	28.06	16.35	17.41	17.85	19.06	-8.84%
YoY %	-66.75%	-4.17%	71.62%	-6.09%	-2.46%	-6.35%	-	-
Horiz. %	46.90%	141.08%	147.22%	85.78%	91.34%	93.65%	100.00%	-
DPS	4.47	17.89	19.89	11.00	11.57	13.45	13.57	-12.70%
YoY %	-75.01%	-10.06%	80.82%	-4.93%	-13.98%	-0.88%	-	-
Horiz. %	32.94%	131.83%	146.57%	81.06%	85.26%	99.12%	100.00%	-
NAPS	3.01	3.05	2.93	2.32	2.24	1.96	1.78	6.63%
YoY %	-1.31%	4.10%	26.29%	3.57%	14.29%	10.11%	-	-
Horiz. %	169.10%	171.35%	164.61%	130.34%	125.84%	110.11%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/04/14	30/04/13	30/04/12	30/04/11	CAGR
Adjusted Per Share Value based on latest NOSH - 2,459,304
RPS	84.21	77.54	95.36	68.89	58.10	46.49	39.75	9.62%
YoY %	8.60%	-18.69%	38.42%	18.57%	24.97%	16.96%	-	-
Horiz. %	211.85%	195.07%	239.90%	173.31%	146.16%	116.96%	100.00%	-
EPS	7.16	20.73	16.00	8.04	8.29	6.80	6.33	1.51%
YoY %	-65.46%	29.56%	99.00%	-3.02%	21.91%	7.42%	-	-
Horiz. %	113.11%	327.49%	252.76%	127.01%	130.96%	107.42%	100.00%	-
DPS	3.58	13.79	11.34	5.41	5.51	5.12	4.51	-2.78%
YoY %	-74.04%	21.60%	109.61%	-1.81%	7.62%	13.53%	-	-
Horiz. %	79.38%	305.76%	251.44%	119.96%	122.17%	113.53%	100.00%	-
NAPS	2.4112	2.351	1.6704	1.1406	1.0668	0.7463	0.5913	18.76%
YoY %	2.56%	40.74%	46.45%	6.92%	42.95%	26.21%	-	-
Horiz. %	407.78%	397.60%	282.50%	192.90%	180.42%	126.21%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/04/14	30/04/13	30/04/12	30/04/11	CAGR
Price Multiplier on Financial Quarter End Date
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	2.05	3.08	2.09	2.16	2.81	2.96	3.49	-6.30%
YoY %	-33.44%	47.37%	-3.24%	-23.13%	-5.07%	-15.19%	-	-
Horiz. %	58.74%	88.25%	59.89%	61.89%	80.52%	84.81%	100.00%	-
P/EPS	24.16	11.53	12.44	18.48	19.70	20.27	21.93	1.19%
YoY %	109.54%	-7.32%	-32.68%	-6.19%	-2.81%	-7.57%	-	-
Horiz. %	110.17%	52.58%	56.73%	84.27%	89.83%	92.43%	100.00%	-
EY	4.14	8.68	8.04	5.41	5.08	4.93	4.56	-1.17%
YoY %	-52.30%	7.96%	48.61%	6.50%	3.04%	8.11%	-	-
Horiz. %	90.79%	190.35%	176.32%	118.64%	111.40%	108.11%	100.00%	-
DY	2.07	5.77	5.70	3.64	3.37	3.72	3.25	-5.37%
YoY %	-64.12%	1.23%	56.59%	8.01%	-9.41%	14.46%	-	-
Horiz. %	63.69%	177.54%	175.38%	112.00%	103.69%	114.46%	100.00%	-
P/NAPS	0.72	1.02	1.19	1.30	1.53	1.85	2.35	-13.47%
YoY %	-29.41%	-14.29%	-8.46%	-15.03%	-17.30%	-21.28%	-	-
Horiz. %	30.64%	43.40%	50.64%	55.32%	65.11%	78.72%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/04/14	30/04/13	30/04/12	30/04/11	CAGR
Price Multiplier on Announcement Date
Date	14/08/19	23/08/18	17/08/17	11/06/14	27/06/13	21/06/12	09/06/11	-
Price	1.76	2.94	3.31	3.03	3.42	3.86	4.10	-
P/RPS	1.67	2.92	1.98	2.16	2.80	3.16	3.43	-8.43%
YoY %	-42.81%	47.47%	-8.33%	-22.86%	-11.39%	-7.87%	-	-
Horiz. %	48.69%	85.13%	57.73%	62.97%	81.63%	92.13%	100.00%	-
P/EPS	19.69	10.93	11.79	18.54	19.64	21.62	21.51	-1.07%
YoY %	80.15%	-7.29%	-36.41%	-5.60%	-9.16%	0.51%	-	-
Horiz. %	91.54%	50.81%	54.81%	86.19%	91.31%	100.51%	100.00%	-
EY	5.08	9.15	8.48	5.39	5.09	4.63	4.65	1.08%
YoY %	-44.48%	7.90%	57.33%	5.89%	9.94%	-0.43%	-	-
Horiz. %	109.25%	196.77%	182.37%	115.91%	109.46%	99.57%	100.00%	-
DY	2.54	6.09	6.01	3.63	3.38	3.49	3.31	-3.18%
YoY %	-58.29%	1.33%	65.56%	7.40%	-3.15%	5.44%	-	-
Horiz. %	76.74%	183.99%	181.57%	109.67%	102.11%	105.44%	100.00%	-
P/NAPS	0.58	0.96	1.13	1.31	1.53	1.97	2.30	-15.51%
YoY %	-39.58%	-15.04%	-13.74%	-14.38%	-22.34%	-14.35%	-	-
Horiz. %	25.22%	41.74%	49.13%	56.96%	66.52%	85.65%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos