[SPSETIA] YoY TTM Result on 31-Dec-2016

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016
Profit Trend
QoQ- 36.6%
YoY- 111.82%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
TTM Result
31/12/16 31/07/15 31/10/15 31/12/15 30/09/15 31/01/15 30/04/15 CAGR
Revenue 4,957,165 1,634,821 3,049,554 3,049,554 1,634,821 2,136,191 1,233,528 129.54%
PBT 1,184,669 406,339 624,279 624,279 406,339 409,902 222,305 171.69%
Tax -285,390 -119,986 -198,588 -198,588 -119,986 -128,570 -67,404 136.81%
NP 899,279 286,353 425,691 425,691 286,353 281,332 154,901 185.95%
-
NP to SH 808,030 261,786 381,469 381,469 261,786 234,629 131,310 196.08%
-
Tax Rate 24.09% 29.53% 31.81% 31.81% 29.53% 31.37% 30.32% -
Total Cost 4,057,886 1,348,468 2,623,863 2,623,863 1,348,468 1,854,859 1,078,627 120.67%
-
Net Worth 8,014,465 6,557,507 6,924,890 7,389,590 0 5,078,295 5,082,796 31.26%
Dividend
31/12/16 31/07/15 31/10/15 31/12/15 30/09/15 31/01/15 30/04/15 CAGR
Div 558,149 - - - - 144,213 144,213 124.44%
Div Payout % 69.08% - - - - 61.46% 109.83% -
Equity
31/12/16 31/07/15 31/10/15 31/12/15 30/09/15 31/01/15 30/04/15 CAGR
Net Worth 8,014,465 6,557,507 6,924,890 7,389,590 0 5,078,295 5,082,796 31.26%
NOSH 2,831,966 2,571,571 2,613,165 2,629,747 2,571,571 2,539,147 2,541,398 6.68%
Ratio Analysis
31/12/16 31/07/15 31/10/15 31/12/15 30/09/15 31/01/15 30/04/15 CAGR
NP Margin 18.14% 17.52% 13.96% 13.96% 17.52% 13.17% 12.56% -
ROE 10.08% 3.99% 5.51% 5.16% 0.00% 4.62% 2.58% -
Per Share
31/12/16 31/07/15 31/10/15 31/12/15 30/09/15 31/01/15 30/04/15 CAGR
RPS 175.04 63.57 116.70 115.96 63.57 84.13 48.54 115.16%
EPS 28.53 10.18 14.60 14.51 10.18 9.24 5.17 177.42%
DPS 19.71 0.00 0.00 0.00 0.00 5.70 5.70 109.83%
NAPS 2.83 2.55 2.65 2.81 0.00 2.00 2.00 23.04%
Adjusted Per Share Value based on latest NOSH - 2,831,966
31/12/16 31/07/15 31/10/15 31/12/15 30/09/15 31/01/15 30/04/15 CAGR
RPS 99.09 32.68 60.96 60.96 32.68 42.70 24.66 129.53%
EPS 16.15 5.23 7.63 7.63 5.23 4.69 2.62 196.38%
DPS 11.16 0.00 0.00 0.00 0.00 2.88 2.88 124.60%
NAPS 1.6021 1.3109 1.3843 1.4772 0.00 1.0152 1.0161 31.26%
Price Multiplier on Financial Quarter End Date
31/12/16 31/07/15 31/10/15 31/12/15 30/09/15 31/01/15 30/04/15 CAGR
Date 30/12/16 31/07/15 30/10/15 31/12/15 30/09/15 30/01/15 30/04/15 -
Price 3.13 3.05 3.30 3.20 3.15 3.52 3.41 -
P/RPS 1.79 4.80 2.83 2.76 4.95 4.18 7.03 -55.83%
P/EPS 10.97 29.96 22.61 22.06 30.94 38.09 66.00 -65.76%
EY 9.12 3.34 4.42 4.53 3.23 2.63 1.52 191.64%
DY 6.30 0.00 0.00 0.00 0.00 1.62 1.67 121.03%
P/NAPS 1.11 1.20 1.25 1.14 0.00 1.76 1.71 -22.75%
Price Multiplier on Announcement Date
31/12/16 31/07/15 31/10/15 31/12/15 30/09/15 31/01/15 30/04/15 CAGR
Date 23/02/17 - 10/12/15 25/02/16 - - - -
Price 3.39 0.00 3.10 2.89 0.00 0.00 0.00 -
P/RPS 1.94 0.00 2.66 2.49 0.00 0.00 0.00 -
P/EPS 11.88 0.00 21.24 19.92 0.00 0.00 0.00 -
EY 8.42 0.00 4.71 5.02 0.00 0.00 0.00 -
DY 5.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.00 1.17 1.03 0.00 0.00 0.00 -

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
Post a Comment