[SPSETIA] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Annualized Quarter Result
Revenue	4,520,112	3,436,525	3,469,808	4,106,348	4,957,165	4,247,154	4,612,221	-1.33%
YoY %	31.53%	-0.96%	-15.50%	-17.16%	16.72%	-7.92%	-	-
Horiz. %	98.00%	74.51%	75.23%	89.03%	107.48%	92.08%	100.00%	-
PBT	1,271,417	890,229	716,500	737,880	1,184,669	876,580	952,788	21.14%
YoY %	42.82%	24.25%	-2.90%	-37.71%	35.15%	-8.00%	-	-
Horiz. %	133.44%	93.43%	75.20%	77.44%	124.34%	92.00%	100.00%	-
Tax	-202,385	-152,014	-167,780	-228,880	-285,390	-294,436	-273,919	-18.22%
YoY %	-33.14%	9.40%	26.70%	19.80%	3.07%	-7.49%	-	-
Horiz. %	73.88%	55.50%	61.25%	83.56%	104.19%	107.49%	100.00%	-
NP	1,069,032	738,214	548,720	509,000	899,279	582,144	678,868	35.24%
YoY %	44.81%	34.53%	7.80%	-43.40%	54.48%	-14.25%	-	-
Horiz. %	157.47%	108.74%	80.83%	74.98%	132.47%	85.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	932,857	659,626	483,006	448,460	808,030	510,980	598,008	34.39%
YoY %	41.42%	36.57%	7.70%	-44.50%	58.13%	-14.55%	-	-
Horiz. %	155.99%	110.30%	80.77%	74.99%	135.12%	85.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.92%	17.08%	23.42%	31.02%	24.09%	33.59%	28.75%	-
YoY %	-6.79%	-27.07%	-24.50%	28.77%	-28.28%	16.83%	-	-
Horiz. %	55.37%	59.41%	81.46%	107.90%	83.79%	116.83%	100.00%	-
Total Cost	3,451,080	2,698,310	2,921,088	3,597,348	4,057,886	3,665,010	3,933,352	-8.32%
YoY %	27.90%	-7.63%	-18.80%	-11.35%	10.72%	-6.82%	-	-
Horiz. %	87.74%	68.60%	74.26%	91.46%	103.17%	93.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,747,586	9,078,300	8,364,111	5,700,975	7,668,426	7,152,297	7,412,019	19.97%
YoY %	7.37%	8.54%	46.71%	-25.66%	7.22%	-3.50%	-	-
Horiz. %	131.51%	122.48%	112.85%	76.92%	103.46%	96.50%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	530,131	168,702	228,371	-	541,938	142,334	252,324	63.81%
YoY %	214.24%	-26.13%	0.00%	-	280.75%	-43.59%	-	-
Horiz. %	210.10%	66.86%	90.51%	-	214.78%	56.41%	100.00%	-
Div Payout %	56.83%	25.58%	47.28%	-	67.07%	27.86%	42.19%	-
YoY %	122.17%	-45.90%	0.00%	-	140.74%	-33.97%	-	-
Horiz. %	134.70%	60.63%	112.06%	-	158.97%	66.03%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	9,747,586	9,078,300	8,364,111	5,700,975	7,668,426	7,152,297	7,412,019	19.97%
YoY %	7.37%	8.54%	46.71%	-25.66%	7.22%	-3.50%	-	-
Horiz. %	131.51%	122.48%	112.85%	76.92%	103.46%	96.50%	100.00%	-
NOSH	3,024,522	3,163,171	2,854,645	2,850,487	2,709,691	2,668,767	2,628,375	9.78%
YoY %	-4.38%	10.81%	0.15%	5.20%	1.53%	1.54%	-	-
Horiz. %	115.07%	120.35%	108.61%	108.45%	103.09%	101.54%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	23.65%	21.48%	15.81%	12.40%	18.14%	13.71%	14.72%	-
YoY %	10.10%	35.86%	27.50%	-31.64%	32.31%	-6.86%	-	-
Horiz. %	160.67%	145.92%	107.40%	84.24%	123.23%	93.14%	100.00%	-
ROE	9.57%	7.27%	5.77%	7.87%	10.54%	7.14%	8.07%	-
YoY %	31.64%	26.00%	-26.68%	-25.33%	47.62%	-11.52%	-	-
Horiz. %	118.59%	90.09%	71.50%	97.52%	130.61%	88.48%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	132.16	108.64	121.55	144.06	182.94	159.14	175.48	-17.17%
YoY %	21.65%	-10.62%	-15.63%	-21.25%	14.96%	-9.31%	-	-
Horiz. %	75.31%	61.91%	69.27%	82.09%	104.25%	90.69%	100.00%	-
EPS	26.77	20.85	16.92	13.76	29.82	19.15	22.75	11.42%
YoY %	28.39%	23.23%	22.97%	-53.86%	55.72%	-15.82%	-	-
Horiz. %	117.67%	91.65%	74.37%	60.48%	131.08%	84.18%	100.00%	-
DPS	15.50	5.33	8.00	0.00	20.00	5.33	9.60	37.50%
YoY %	190.81%	-33.38%	0.00%	0.00%	275.23%	-44.48%	-	-
Horiz. %	161.46%	55.52%	83.33%	0.00%	208.33%	55.52%	100.00%	-
NAPS	2.85	2.87	2.93	2.00	2.83	2.68	2.82	0.70%
YoY %	-0.70%	-2.05%	46.50%	-29.33%	5.60%	-4.96%	-	-
Horiz. %	101.06%	101.77%	103.90%	70.92%	100.35%	95.04%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 2,850,487
RPS	97.77	74.33	75.05	88.82	107.22	91.86	99.76	-1.33%
YoY %	31.54%	-0.96%	-15.50%	-17.16%	16.72%	-7.92%	-	-
Horiz. %	98.01%	74.51%	75.23%	89.03%	107.48%	92.08%	100.00%	-
EPS	20.18	14.27	10.45	9.70	17.48	11.05	12.93	34.44%
YoY %	41.42%	36.56%	7.73%	-44.51%	58.19%	-14.54%	-	-
Horiz. %	156.07%	110.36%	80.82%	75.02%	135.19%	85.46%	100.00%	-
DPS	11.47	3.65	4.94	0.00	11.72	3.08	5.46	63.80%
YoY %	214.25%	-26.11%	0.00%	0.00%	280.52%	-43.59%	-	-
Horiz. %	210.07%	66.85%	90.48%	0.00%	214.65%	56.41%	100.00%	-
NAPS	2.1083	1.9636	1.8091	1.2331	1.6586	1.547	1.6032	19.97%
YoY %	7.37%	8.54%	46.71%	-25.65%	7.21%	-3.51%	-	-
Horiz. %	131.51%	122.48%	112.84%	76.91%	103.46%	96.49%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	4.00	3.64	3.49	3.55	3.13	3.49	2.90	-
P/RPS	3.03	3.35	2.87	2.46	1.71	2.19	1.65	49.79%
YoY %	-9.55%	16.72%	16.67%	43.86%	-21.92%	32.73%	-	-
Horiz. %	183.64%	203.03%	173.94%	149.09%	103.64%	132.73%	100.00%	-
P/EPS	14.67	17.46	20.63	22.56	10.50	18.23	12.75	9.77%
YoY %	-15.98%	-15.37%	-8.55%	114.86%	-42.40%	42.98%	-	-
Horiz. %	115.06%	136.94%	161.80%	176.94%	82.35%	142.98%	100.00%	-
EY	6.82	5.73	4.85	4.43	9.53	5.49	7.85	-8.92%
YoY %	19.02%	18.14%	9.48%	-53.52%	73.59%	-30.06%	-	-
Horiz. %	86.88%	72.99%	61.78%	56.43%	121.40%	69.94%	100.00%	-
DY	3.88	1.47	2.29	0.00	6.39	1.53	3.31	11.14%
YoY %	163.95%	-35.81%	0.00%	0.00%	317.65%	-53.78%	-	-
Horiz. %	117.22%	44.41%	69.18%	0.00%	193.05%	46.22%	100.00%	-
P/NAPS	1.40	1.27	1.19	1.78	1.11	1.30	1.03	22.63%
YoY %	10.24%	6.72%	-33.15%	60.36%	-14.62%	26.21%	-	-
Horiz. %	135.92%	123.30%	115.53%	172.82%	107.77%	126.21%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	27/02/18	09/11/17	17/08/17	11/05/17	23/02/17	15/11/16	23/08/16	-
Price	3.29	3.30	3.31	3.68	3.39	3.20	3.25	-
P/RPS	2.49	3.04	2.72	2.55	1.85	2.01	1.85	21.83%
YoY %	-18.09%	11.76%	6.67%	37.84%	-7.96%	8.65%	-	-
Horiz. %	134.59%	164.32%	147.03%	137.84%	100.00%	108.65%	100.00%	-
P/EPS	12.06	15.82	19.56	23.39	11.37	16.71	14.28	-10.62%
YoY %	-23.77%	-19.12%	-16.37%	105.72%	-31.96%	17.02%	-	-
Horiz. %	84.45%	110.78%	136.97%	163.80%	79.62%	117.02%	100.00%	-
EY	8.29	6.32	5.11	4.28	8.80	5.98	7.00	11.90%
YoY %	31.17%	23.68%	19.39%	-51.36%	47.16%	-14.57%	-	-
Horiz. %	118.43%	90.29%	73.00%	61.14%	125.71%	85.43%	100.00%	-
DY	4.71	1.62	2.42	0.00	5.90	1.67	2.95	36.48%
YoY %	190.74%	-33.06%	0.00%	0.00%	253.29%	-43.39%	-	-
Horiz. %	159.66%	54.92%	82.03%	0.00%	200.00%	56.61%	100.00%	-
P/NAPS	1.15	1.15	1.13	1.84	1.20	1.19	1.15	0.00%
YoY %	0.00%	1.77%	-38.59%	53.33%	0.84%	3.48%	-	-
Horiz. %	100.00%	100.00%	98.26%	160.00%	104.35%	103.48%	100.00%	-

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

Featured Posts

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 02 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 12:00:00

EMA 5

Hourly

SELL

2024-05-03 11:20:00

EMA 5

10 Mins

SELL

2024-05-03 11:10:00

EMA 5

5 Mins

SELL

2024-05-03 11:00:00

EMA 5

30 Mins

SELL

2024-05-03 10:30:00

EMA 5

30 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

354

YTLPOWR

YTL POWER INTERNATIONAL BHD

329

MPI

MALAYSIAN PACIFIC INDUSTRIES

320

HLIND

HONG LEONG INDUSTRIES BHD

317

MYEG

MY E.G. SERVICES BHD

270

CAPITALA

CAPITAL A BERHAD

239

PBBANK

PUBLIC BANK BHD

212

YTL

YTL CORPORATION BHD

211

DNEX

DAGANG NEXCHANGE BERHAD

211

Daily Stocks

HSI-CXG

0.175

+0.05

268,150,800

INIX-OR

0.02

0.00

141,839,900

HSI-HUT

0.225

-0.045

125,079,700

INGENIEU

0.12

-0.01

119,257,500

FITTERS

0.05

0.00

92,301,400

TWL

0.03

0.00

77,294,300

EDUSPEC-OR

0.005

0.00

75,002,700

BPURI

0.07

-0.005

73,876,200

E&O-LR

0.055

+0.01

56,261,700

HSI-HS2

0.12

-0.04

41,071,700

More active Stocks

AJI

20.36

+0.62

839,300

MPI

31.00

+0.58

108,600

DLADY

34.28

+0.58

14,300

TENAGA

12.34

+0.32

8,177,000

SAM

5.15

+0.32

653,100

NESTLE

128.20

+0.30

14,100

HUMEIND-LA

4.18

+0.30

3,600

PANAMY

19.16

+0.18

15,700

HSI-CVV

0.95

+0.165

28,100

MCEMENT

5.15

+0.16

1,486,900

More gainer Stocks

HSI-HWB

0.215

-0.255

245,400

GESHEN

4.00

-0.19

101,100

APOLLO

6.87

-0.17

190,300

NIO-C8

0.03

-0.135

48,500

HSI-HS6

0.54

-0.13

109,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

XIAOMI-C31

0.005

-0.115

15,000

HSI-HS4

0.13

-0.11

110,000

HSI-HWC

0.09

-0.11

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More