[SPSETIA] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
09-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 14.89%
YoY- 55.45%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/07/14 31/07/13 CAGR
Revenue 2,910,623 4,151,820 4,029,329 4,349,193 4,325,886 3,542,257 3,059,099 -0.69%
PBT -161,104 712,974 1,226,267 1,194,906 960,779 719,651 632,179 -
Tax -84,196 -217,492 -241,601 -178,574 -300,738 -197,956 -182,244 -10.20%
NP -245,300 495,482 984,666 1,016,332 660,041 521,695 449,935 -
-
NP to SH -306,387 402,026 848,987 919,515 591,511 404,007 415,733 -
-
Tax Rate - 30.50% 19.70% 14.94% 31.30% 27.51% 28.83% -
Total Cost 3,155,923 3,656,338 3,044,663 3,332,861 3,665,845 3,020,562 2,609,164 2.68%
-
Net Worth 11,719,872 12,083,774 11,972,437 10,221,276 7,362,586 5,742,730 5,463,237 11.22%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/07/14 31/07/13 CAGR
Div 40,424 179,008 547,564 709,646 604,686 270,389 275,614 -23.48%
Div Payout % 0.00% 44.53% 64.50% 77.18% 102.23% 66.93% 66.30% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/07/14 31/07/13 CAGR
Net Worth 11,719,872 12,083,774 11,972,437 10,221,276 7,362,586 5,742,730 5,463,237 11.22%
NOSH 4,056,710 4,042,481 3,901,120 3,561,420 2,747,233 2,507,742 2,460,917 7.21%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/07/14 31/07/13 CAGR
NP Margin -8.43% 11.93% 24.44% 23.37% 15.26% 14.73% 14.71% -
ROE -2.61% 3.33% 7.09% 9.00% 8.03% 7.04% 7.61% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/07/14 31/07/13 CAGR
RPS 71.77 102.73 103.32 122.12 157.46 141.25 124.31 -7.37%
EPS -7.56 9.95 21.77 25.82 21.53 16.11 16.89 -
DPS 1.00 4.43 14.04 19.93 22.01 10.78 11.20 -28.59%
NAPS 2.89 2.99 3.07 2.87 2.68 2.29 2.22 3.74%
Adjusted Per Share Value based on latest NOSH - 3,561,420
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/07/14 31/07/13 CAGR
RPS 58.18 83.00 80.55 86.94 86.47 70.81 61.15 -0.69%
EPS -6.12 8.04 16.97 18.38 11.82 8.08 8.31 -
DPS 0.81 3.58 10.95 14.19 12.09 5.41 5.51 -23.45%
NAPS 2.3428 2.4156 2.3933 2.0432 1.4718 1.148 1.0921 11.22%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/07/14 31/07/13 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 31/07/14 31/07/13 -
Price 0.77 1.36 2.70 3.64 3.49 3.50 3.34 -
P/RPS 1.07 1.32 2.61 2.98 2.22 2.48 2.69 -12.06%
P/EPS -10.19 13.67 12.40 14.10 16.21 21.73 19.77 -
EY -9.81 7.31 8.06 7.09 6.17 4.60 5.06 -
DY 1.30 3.26 5.20 5.47 6.31 3.08 3.35 -12.36%
P/NAPS 0.27 0.45 0.88 1.27 1.30 1.53 1.50 -21.26%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/07/14 31/07/13 CAGR
Date 13/11/20 13/11/19 14/11/18 09/11/17 15/11/16 17/09/14 25/09/13 -
Price 0.715 1.35 2.01 3.30 3.20 3.31 3.37 -
P/RPS 1.00 1.31 1.95 2.70 2.03 2.34 2.71 -12.97%
P/EPS -9.46 13.57 9.23 12.78 14.86 20.55 19.95 -
EY -10.57 7.37 10.83 7.82 6.73 4.87 5.01 -
DY 1.40 3.28 6.99 6.04 6.88 3.26 3.32 -11.34%
P/NAPS 0.25 0.45 0.65 1.15 1.19 1.45 1.52 -22.24%

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