[SPSETIA] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[SPSETIA] SP SETIA BHD
Announcement Date
14-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -24.71%
YoY- 15.1%
Quarter Report
Latest QR
Upcoming QR
SPSETIA's Result
SPSETIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 4,401,274 3,459,628 3,593,589 3,432,632 3,162,944 2,622,008 4,520,112 -1.76%
PBT 659,472 504,312 990,548 1,048,558 1,258,848 377,584 1,271,417 -35.52%
Tax -203,928 -193,584 -192,253 -155,061 -115,486 -55,808 -202,385 0.50%
NP 455,544 310,728 798,295 893,497 1,143,362 321,776 1,069,032 -43.46%
-
NP to SH 383,108 211,312 670,959 759,217 1,008,452 245,944 932,857 -44.83%
-
Tax Rate 30.92% 38.39% 19.41% 14.79% 9.17% 14.78% 15.92% -
Total Cost 3,945,730 3,148,900 2,795,294 2,539,134 2,019,582 2,300,232 3,451,080 9.36%
-
Net Worth 12,062,102 12,113,204 11,920,759 11,972,437 11,760,839 11,079,123 9,747,586 15.30%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 336,377 207,990 308,481 - 530,131 -
Div Payout % - - 50.13% 27.40% 30.59% - 56.83% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 12,062,102 12,113,204 11,920,759 11,972,437 11,760,839 11,079,123 9,747,586 15.30%
NOSH 4,032,499 3,958,563 3,958,563 3,901,120 3,890,345 3,755,267 3,024,522 21.20%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 10.35% 8.98% 22.21% 26.03% 36.15% 12.27% 23.65% -
ROE 3.18% 1.74% 5.63% 6.34% 8.57% 2.22% 9.57% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 109.83 87.40 91.34 88.02 82.03 72.66 132.16 -11.63%
EPS 6.28 5.32 14.82 18.76 27.02 6.80 26.77 -62.06%
DPS 0.00 0.00 8.55 5.33 8.00 0.00 15.50 -
NAPS 3.01 3.06 3.03 3.07 3.05 3.07 2.85 3.71%
Adjusted Per Share Value based on latest NOSH - 3,901,120
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 87.98 69.16 71.84 68.62 63.23 52.41 90.36 -1.76%
EPS 7.66 4.22 13.41 15.18 20.16 4.92 18.65 -44.83%
DPS 0.00 0.00 6.72 4.16 6.17 0.00 10.60 -
NAPS 2.4112 2.4214 2.383 2.3933 2.351 2.2147 1.9486 15.30%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.16 2.27 2.33 2.70 3.10 2.99 4.00 -
P/RPS 1.97 2.60 2.55 3.07 3.78 4.12 3.03 -25.00%
P/EPS 22.59 42.52 13.66 13.87 11.85 43.87 14.67 33.45%
EY 4.43 2.35 7.32 7.21 8.44 2.28 6.82 -25.05%
DY 0.00 0.00 3.67 1.98 2.58 0.00 3.88 -
P/NAPS 0.72 0.74 0.77 0.88 1.02 0.97 1.40 -35.88%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 14/08/19 09/05/19 27/02/19 14/11/18 23/08/18 14/05/18 27/02/18 -
Price 1.79 2.10 2.52 2.01 2.94 2.94 3.29 -
P/RPS 1.63 2.40 2.76 2.28 3.58 4.05 2.49 -24.66%
P/EPS 18.72 39.34 14.78 10.32 11.24 43.14 12.06 34.17%
EY 5.34 2.54 6.77 9.69 8.90 2.32 8.29 -25.47%
DY 0.00 0.00 3.39 2.65 2.72 0.00 4.71 -
P/NAPS 0.59 0.69 0.83 0.65 0.96 0.96 1.15 -35.99%

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