[SPSETIA] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Annualized Quarter Result
Revenue	3,593,589	3,432,632	3,162,944	2,622,008	4,520,112	3,436,525	3,469,808	2.35%
YoY %	4.69%	8.53%	20.63%	-41.99%	31.53%	-0.96%	-	-
Horiz. %	103.57%	98.93%	91.16%	75.57%	130.27%	99.04%	100.00%	-
PBT	990,548	1,048,558	1,258,848	377,584	1,271,417	890,229	716,500	24.02%
YoY %	-5.53%	-16.70%	233.40%	-70.30%	42.82%	24.25%	-	-
Horiz. %	138.25%	146.34%	175.69%	52.70%	177.45%	124.25%	100.00%	-
Tax	-192,253	-155,061	-115,486	-55,808	-202,385	-152,014	-167,780	9.47%
YoY %	-23.99%	-34.27%	-106.93%	72.42%	-33.14%	9.40%	-	-
Horiz. %	114.59%	92.42%	68.83%	33.26%	120.63%	90.60%	100.00%	-
NP	798,295	893,497	1,143,362	321,776	1,069,032	738,214	548,720	28.30%
YoY %	-10.65%	-21.85%	255.33%	-69.90%	44.81%	34.53%	-	-
Horiz. %	145.48%	162.83%	208.37%	58.64%	194.82%	134.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	670,959	759,217	1,008,452	245,944	932,857	659,626	483,006	24.42%
YoY %	-11.62%	-24.71%	310.03%	-73.64%	41.42%	36.57%	-	-
Horiz. %	138.91%	157.19%	208.79%	50.92%	193.14%	136.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.41%	14.79%	9.17%	14.78%	15.92%	17.08%	23.42%	-
YoY %	31.24%	61.29%	-37.96%	-7.16%	-6.79%	-27.07%	-	-
Horiz. %	82.88%	63.15%	39.15%	63.11%	67.98%	72.93%	100.00%	-
Total Cost	2,795,294	2,539,134	2,019,582	2,300,232	3,451,080	2,698,310	2,921,088	-2.88%
YoY %	10.09%	25.73%	-12.20%	-33.35%	27.90%	-7.63%	-	-
Horiz. %	95.69%	86.92%	69.14%	78.75%	118.14%	92.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,920,759	11,972,437	11,760,839	11,079,123	9,747,586	9,078,300	8,364,111	26.56%
YoY %	-0.43%	1.80%	6.15%	13.66%	7.37%	8.54%	-	-
Horiz. %	142.52%	143.14%	140.61%	132.46%	116.54%	108.54%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	336,377	207,990	308,481	-	530,131	168,702	228,371	29.36%
YoY %	61.73%	-32.58%	0.00%	-	214.24%	-26.13%	-	-
Horiz. %	147.29%	91.08%	135.08%	-	232.14%	73.87%	100.00%	-
Div Payout %	50.13%	27.40%	30.59%	-	56.83%	25.58%	47.28%	-
YoY %	82.96%	-10.43%	0.00%	-	122.17%	-45.90%	-	-
Horiz. %	106.03%	57.95%	64.70%	-	120.20%	54.10%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	11,920,759	11,972,437	11,760,839	11,079,123	9,747,586	9,078,300	8,364,111	26.56%
YoY %	-0.43%	1.80%	6.15%	13.66%	7.37%	8.54%	-	-
Horiz. %	142.52%	143.14%	140.61%	132.46%	116.54%	108.54%	100.00%	-
NOSH	3,958,563	3,901,120	3,890,345	3,755,267	3,024,522	3,163,171	2,854,645	24.27%
YoY %	1.47%	0.28%	3.60%	24.16%	-4.38%	10.81%	-	-
Horiz. %	138.67%	136.66%	136.28%	131.55%	105.95%	110.81%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	22.21%	26.03%	36.15%	12.27%	23.65%	21.48%	15.81%	-
YoY %	-14.68%	-27.99%	194.62%	-48.12%	10.10%	35.86%	-	-
Horiz. %	140.48%	164.64%	228.65%	77.61%	149.59%	135.86%	100.00%	-
ROE	5.63%	6.34%	8.57%	2.22%	9.57%	7.27%	5.77%	-
YoY %	-11.20%	-26.02%	286.04%	-76.80%	31.64%	26.00%	-	-
Horiz. %	97.57%	109.88%	148.53%	38.47%	165.86%	126.00%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	91.34	88.02	82.03	72.66	132.16	108.64	121.55	-17.30%
YoY %	3.77%	7.30%	12.90%	-45.02%	21.65%	-10.62%	-	-
Horiz. %	75.15%	72.41%	67.49%	59.78%	108.73%	89.38%	100.00%	-
EPS	14.82	18.76	27.02	6.80	26.77	20.85	16.92	-8.43%
YoY %	-21.00%	-30.57%	297.35%	-74.60%	28.39%	23.23%	-	-
Horiz. %	87.59%	110.87%	159.69%	40.19%	158.22%	123.23%	100.00%	-
DPS	8.55	5.33	8.00	0.00	15.50	5.33	8.00	4.51%
YoY %	60.41%	-33.38%	0.00%	0.00%	190.81%	-33.38%	-	-
Horiz. %	106.88%	66.62%	100.00%	0.00%	193.75%	66.62%	100.00%	-
NAPS	3.03	3.07	3.05	3.07	2.85	2.87	2.93	2.25%
YoY %	-1.30%	0.66%	-0.65%	7.72%	-0.70%	-2.05%	-	-
Horiz. %	103.41%	104.78%	104.10%	104.78%	97.27%	97.95%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,755,267
RPS	77.72	74.24	68.41	56.71	97.76	74.33	75.05	2.35%
YoY %	4.69%	8.52%	20.63%	-41.99%	31.52%	-0.96%	-	-
Horiz. %	103.56%	98.92%	91.15%	75.56%	130.26%	99.04%	100.00%	-
EPS	14.51	16.42	21.81	5.32	20.18	14.27	10.45	24.38%
YoY %	-11.63%	-24.71%	309.96%	-73.64%	41.42%	36.56%	-	-
Horiz. %	138.85%	157.13%	208.71%	50.91%	193.11%	136.56%	100.00%	-
DPS	7.28	4.50	6.67	0.00	11.47	3.65	4.94	29.40%
YoY %	61.78%	-32.53%	0.00%	0.00%	214.25%	-26.11%	-	-
Horiz. %	147.37%	91.09%	135.02%	0.00%	232.19%	73.89%	100.00%	-
NAPS	2.5783	2.5895	2.5437	2.3963	2.1083	1.9635	1.8091	26.56%
YoY %	-0.43%	1.80%	6.15%	13.66%	7.37%	8.53%	-	-
Horiz. %	142.52%	143.14%	140.61%	132.46%	116.54%	108.53%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	2.33	2.70	3.10	2.99	4.00	3.64	3.49	-
P/RPS	2.55	3.07	3.78	4.12	3.03	3.35	2.87	-7.55%
YoY %	-16.94%	-18.78%	-8.25%	35.97%	-9.55%	16.72%	-	-
Horiz. %	88.85%	106.97%	131.71%	143.55%	105.57%	116.72%	100.00%	-
P/EPS	13.66	13.87	11.85	43.87	14.67	17.46	20.63	-23.97%
YoY %	-1.51%	17.05%	-72.99%	199.05%	-15.98%	-15.37%	-	-
Horiz. %	66.21%	67.23%	57.44%	212.65%	71.11%	84.63%	100.00%	-
EY	7.32	7.21	8.44	2.28	6.82	5.73	4.85	31.47%
YoY %	1.53%	-14.57%	270.18%	-66.57%	19.02%	18.14%	-	-
Horiz. %	150.93%	148.66%	174.02%	47.01%	140.62%	118.14%	100.00%	-
DY	3.67	1.98	2.58	0.00	3.88	1.47	2.29	36.82%
YoY %	85.35%	-23.26%	0.00%	0.00%	163.95%	-35.81%	-	-
Horiz. %	160.26%	86.46%	112.66%	0.00%	169.43%	64.19%	100.00%	-
P/NAPS	0.77	0.88	1.02	0.97	1.40	1.27	1.19	-25.13%
YoY %	-12.50%	-13.73%	5.15%	-30.71%	10.24%	6.72%	-	-
Horiz. %	64.71%	73.95%	85.71%	81.51%	117.65%	106.72%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	27/02/19	14/11/18	23/08/18	14/05/18	27/02/18	09/11/17	17/08/17	-
Price	2.52	2.01	2.94	2.94	3.29	3.30	3.31	-
P/RPS	2.76	2.28	3.58	4.05	2.49	3.04	2.72	0.97%
YoY %	21.05%	-36.31%	-11.60%	62.65%	-18.09%	11.76%	-	-
Horiz. %	101.47%	83.82%	131.62%	148.90%	91.54%	111.76%	100.00%	-
P/EPS	14.78	10.32	11.24	43.14	12.06	15.82	19.56	-16.99%
YoY %	43.22%	-8.19%	-73.95%	257.71%	-23.77%	-19.12%	-	-
Horiz. %	75.56%	52.76%	57.46%	220.55%	61.66%	80.88%	100.00%	-
EY	6.77	9.69	8.90	2.32	8.29	6.32	5.11	20.56%
YoY %	-30.13%	8.88%	283.62%	-72.01%	31.17%	23.68%	-	-
Horiz. %	132.49%	189.63%	174.17%	45.40%	162.23%	123.68%	100.00%	-
DY	3.39	2.65	2.72	0.00	4.71	1.62	2.42	25.11%
YoY %	27.92%	-2.57%	0.00%	0.00%	190.74%	-33.06%	-	-
Horiz. %	140.08%	109.50%	112.40%	0.00%	194.63%	66.94%	100.00%	-
P/NAPS	0.83	0.65	0.96	0.96	1.15	1.15	1.13	-18.54%
YoY %	27.69%	-32.29%	0.00%	-16.52%	0.00%	1.77%	-	-
Horiz. %	73.45%	57.52%	84.96%	84.96%	101.77%	101.77%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

New IPO: FEYTECH HOLDINGS BERHAD

MQ Trader

MQ Trading Signals

2024-05-06 15:00:00

EMA 5

5 Mins

BUY

2024-05-06 14:35:00

ADX

5 Mins

SELL

2024-05-06 12:25:00

EMA 5

5 Mins

SELL

2024-05-06 12:25:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-06 12:25:00

TURTLE SYSTEM 55

5 Mins

SELL

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

318

PTRANS

PERAK TRANSIT BERHAD

316

HLIND

HONG LEONG INDUSTRIES BHD

307

YTLPOWR

YTL POWER INTERNATIONAL BHD

230

YTL

YTL CORPORATION BHD

157

SNS

SNS NETWORK TECHNOLOGY BERHAD

154

MYEG

MY E.G. SERVICES BHD

153

PBBANK

PUBLIC BANK BHD

135

GENTING

GENTING BHD

128

Daily Stocks

HSI-CXG

0.175

+0.005

265,258,800

HSI-HUT

0.205

-0.025

172,425,600

SNS

0.475

+0.08

156,176,800

INIX-OR

0.02

0.00

141,839,900

ICONIC-WA

0.045

+0.005

122,485,500

INGENIEU

0.115

0.00

118,825,900

ICONIC

0.11

+0.005

83,950,200

EDUSPEC-OR

0.005

0.00

75,002,700

DNEX

0.42

+0.02

62,333,000

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

SAM

5.56

+0.40

2,387,500

NIKKEI-CF

1.60

+0.30

3,000

FRONTKN

4.11

+0.18

4,467,000

F&N

32.18

+0.18

80,000

PBA

2.13

+0.17

2,997,000

HUMEIND

3.15

+0.17

2,337,200

VSTECS

2.69

+0.16

1,610,700

CHGP

2.32

+0.16

1,226,700

CHINAETF-MYR

4.86

+0.16

91,700

ALLIANZ

21.34

+0.16

4,200

More gainer Stocks

AJI

19.92

-0.38

472,300

NESTLE

128.00

-0.30

4,500

PETDAG

21.64

-0.22

28,300

PERTAMA

2.33

-0.16

7,851,500

HEIM

23.24

-0.16

31,400

TAANN

3.96

-0.13

745,400

CHINTEK

7.40

-0.13

106,100

KUAISHO-C17

0.08

-0.12

58,800

BAT

8.44

-0.12

54,000

KLK

23.04

-0.10

507,400

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