[SPSETIA] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 41.94%
YoY- 29.57%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 CAGR
Revenue 4,329,727 2,762,219 4,212,754 3,878,817 4,770,310 3,446,415 2,906,470 4.99%
PBT 203,103 237,037 690,860 1,378,694 1,145,924 690,090 619,756 -12.75%
Tax -166,290 -98,805 -236,474 -213,169 -255,147 -181,596 -183,568 -1.20%
NP 36,813 138,232 454,386 1,165,525 890,777 508,494 436,188 -26.10%
-
NP to SH -57,903 65,966 358,287 1,037,017 800,363 401,990 414,834 -
-
Tax Rate 81.87% 41.68% 34.23% 15.46% 22.27% 26.31% 29.62% -
Total Cost 4,292,914 2,623,987 3,758,368 2,713,292 3,879,533 2,937,921 2,470,282 6.99%
-
Net Worth 11,967,364 12,046,595 12,062,102 11,760,839 8,356,016 5,705,586 5,336,437 10.38%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 CAGR
Div - 40,424 179,008 690,021 567,189 270,389 275,614 -
Div Payout % - 61.28% 49.96% 66.54% 70.87% 67.26% 66.44% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 CAGR
Net Worth 11,967,364 12,046,595 12,062,102 11,760,839 8,356,016 5,705,586 5,336,437 10.38%
NOSH 4,056,733 4,042,481 4,032,499 3,890,345 2,851,882 2,459,304 2,382,338 6.72%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 CAGR
NP Margin 0.85% 5.00% 10.79% 30.05% 18.67% 14.75% 15.01% -
ROE -0.48% 0.55% 2.97% 8.82% 9.58% 7.05% 7.77% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 CAGR
RPS 106.73 68.33 105.13 100.59 167.27 140.14 122.00 -1.62%
EPS -1.43 1.63 8.94 26.89 28.06 16.35 17.41 -
DPS 0.00 1.00 4.47 17.89 19.89 11.00 11.57 -
NAPS 2.95 2.98 3.01 3.05 2.93 2.32 2.24 3.42%
Adjusted Per Share Value based on latest NOSH - 3,890,345
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 CAGR
RPS 86.55 55.22 84.21 77.54 95.36 68.89 58.10 4.99%
EPS -1.16 1.32 7.16 20.73 16.00 8.04 8.29 -
DPS 0.00 0.81 3.58 13.79 11.34 5.41 5.51 -
NAPS 2.3923 2.4081 2.4112 2.351 1.6704 1.1406 1.0668 10.38%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/04/14 30/04/13 -
Price 1.06 0.845 2.16 3.10 3.49 3.02 3.43 -
P/RPS 0.99 1.24 2.05 3.08 2.09 2.16 2.81 -11.98%
P/EPS -74.26 51.78 24.16 11.53 12.44 18.48 19.70 -
EY -1.35 1.93 4.14 8.68 8.04 5.41 5.08 -
DY 0.00 1.18 2.07 5.77 5.70 3.64 3.37 -
P/NAPS 0.36 0.28 0.72 1.02 1.19 1.30 1.53 -16.22%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/04/14 30/04/13 CAGR
Date 18/08/21 13/08/20 14/08/19 23/08/18 17/08/17 11/06/14 27/06/13 -
Price 1.09 0.79 1.76 2.94 3.31 3.03 3.42 -
P/RPS 1.02 1.16 1.67 2.92 1.98 2.16 2.80 -11.62%
P/EPS -76.37 48.41 19.69 10.93 11.79 18.54 19.64 -
EY -1.31 2.07 5.08 9.15 8.48 5.39 5.09 -
DY 0.00 1.27 2.54 6.09 6.01 3.63 3.38 -
P/NAPS 0.37 0.27 0.58 0.96 1.13 1.31 1.53 -15.94%

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