[SPSETIA] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -11.62%
YoY- -28.07%
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 4,176,940 4,401,274 3,459,628 3,593,589 3,432,632 3,162,944 2,622,008 36.36%
PBT 678,460 659,472 504,312 990,548 1,048,558 1,258,848 377,584 47.74%
Tax -188,713 -203,928 -193,584 -192,253 -155,061 -115,486 -55,808 125.12%
NP 489,746 455,544 310,728 798,295 893,497 1,143,362 321,776 32.28%
-
NP to SH 400,640 383,108 211,312 670,959 759,217 1,008,452 245,944 38.40%
-
Tax Rate 27.81% 30.92% 38.39% 19.41% 14.79% 9.17% 14.78% -
Total Cost 3,687,193 3,945,730 3,148,900 2,795,294 2,539,134 2,019,582 2,300,232 36.92%
-
Net Worth 12,083,774 12,062,102 12,113,204 11,920,759 11,972,437 11,760,839 11,079,123 5.95%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 336,377 207,990 308,481 - -
Div Payout % - - - 50.13% 27.40% 30.59% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 12,083,774 12,062,102 12,113,204 11,920,759 11,972,437 11,760,839 11,079,123 5.95%
NOSH 4,042,481 4,032,499 3,958,563 3,958,563 3,901,120 3,890,345 3,755,267 5.03%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 11.73% 10.35% 8.98% 22.21% 26.03% 36.15% 12.27% -
ROE 3.32% 3.18% 1.74% 5.63% 6.34% 8.57% 2.22% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 103.35 109.83 87.40 91.34 88.02 82.03 72.66 26.44%
EPS 5.60 6.28 5.32 14.82 18.76 27.02 6.80 -12.13%
DPS 0.00 0.00 0.00 8.55 5.33 8.00 0.00 -
NAPS 2.99 3.01 3.06 3.03 3.07 3.05 3.07 -1.74%
Adjusted Per Share Value based on latest NOSH - 3,958,563
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 87.71 92.42 72.65 75.46 72.08 66.42 55.06 36.35%
EPS 8.41 8.04 4.44 14.09 15.94 21.18 5.16 38.45%
DPS 0.00 0.00 0.00 7.06 4.37 6.48 0.00 -
NAPS 2.5374 2.5328 2.5435 2.5031 2.514 2.4696 2.3264 5.95%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.36 2.16 2.27 2.33 2.70 3.10 2.99 -
P/RPS 1.32 1.97 2.60 2.55 3.07 3.78 4.12 -53.14%
P/EPS 13.72 22.59 42.52 13.66 13.87 11.85 43.87 -53.89%
EY 7.29 4.43 2.35 7.32 7.21 8.44 2.28 116.88%
DY 0.00 0.00 0.00 3.67 1.98 2.58 0.00 -
P/NAPS 0.45 0.72 0.74 0.77 0.88 1.02 0.97 -40.04%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 13/11/19 14/08/19 09/05/19 27/02/19 14/11/18 23/08/18 14/05/18 -
Price 1.34 1.79 2.10 2.52 2.01 2.94 2.94 -
P/RPS 1.30 1.63 2.40 2.76 2.28 3.58 4.05 -53.08%
P/EPS 13.52 18.72 39.34 14.78 10.32 11.24 43.14 -53.82%
EY 7.40 5.34 2.54 6.77 9.69 8.90 2.32 116.53%
DY 0.00 0.00 0.00 3.39 2.65 2.72 0.00 -
P/NAPS 0.45 0.59 0.69 0.83 0.65 0.96 0.96 -39.62%

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